[AEONCR] QoQ TTM Result on 31-Aug-2015 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
06-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-Aug-2015 [#2]
Profit Trend
QoQ- 50.04%
YoY- 64.34%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 CAGR
Revenue 965,234 965,234 725,737 706,331 458,813 442,589 442,589 114.03%
PBT 301,591 301,591 222,267 225,787 150,288 139,038 139,038 112.90%
Tax -73,369 -73,369 -53,821 -55,340 -36,684 -35,382 -35,382 103.75%
NP 228,222 228,222 168,446 170,447 113,604 103,656 103,656 116.03%
-
NP to SH 228,222 228,222 168,446 170,447 113,604 103,656 103,656 116.03%
-
Tax Rate 24.33% 24.33% 24.21% 24.51% 24.41% 25.45% 25.45% -
Total Cost 737,012 737,012 557,291 535,884 345,209 338,933 338,933 113.42%
-
Net Worth 823,701 823,701 789,460 775,467 782,479 680,086 700,456 17.13%
Dividend
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 CAGR
Div 90,756 90,756 88,668 88,668 - - - -
Div Payout % 39.77% 39.77% 52.64% 52.02% - - - -
Equity
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 CAGR
Net Worth 823,701 823,701 789,460 775,467 782,479 680,086 700,456 17.13%
NOSH 151,137 151,137 154,493 154,168 153,427 144,086 149,670 0.95%
Ratio Analysis
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 CAGR
NP Margin 23.64% 23.64% 23.21% 24.13% 24.76% 23.42% 23.42% -
ROE 27.71% 27.71% 21.34% 21.98% 14.52% 15.24% 14.80% -
Per Share
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 CAGR
RPS 638.64 638.64 469.75 458.16 299.04 307.17 295.71 112.00%
EPS 151.00 151.00 109.03 110.56 74.04 71.94 69.26 113.96%
DPS 60.05 60.05 57.39 57.51 0.00 0.00 0.00 -
NAPS 5.45 5.45 5.11 5.03 5.10 4.72 4.68 16.02%
Adjusted Per Share Value based on latest NOSH - 154,168
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 CAGR
RPS 189.09 189.09 142.17 138.37 89.88 86.70 86.70 114.04%
EPS 44.71 44.71 33.00 33.39 22.25 20.31 20.31 115.99%
DPS 17.78 17.78 17.37 17.37 0.00 0.00 0.00 -
NAPS 1.6136 1.6136 1.5465 1.5191 1.5329 1.3323 1.3722 17.13%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 CAGR
Date 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 18/02/15 -
Price 11.92 11.72 12.98 12.18 14.70 13.30 12.98 -
P/RPS 1.87 1.84 2.76 2.66 4.92 4.33 4.39 -56.51%
P/EPS 7.89 7.76 11.90 11.02 19.85 18.49 18.74 -57.01%
EY 12.67 12.88 8.40 9.08 5.04 5.41 5.34 132.38%
DY 5.04 5.12 4.42 4.72 0.00 0.00 0.00 -
P/NAPS 2.19 2.15 2.54 2.42 2.88 2.82 2.77 -20.49%
Price Multiplier on Announcement Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 CAGR
Date 21/04/16 - 22/12/15 06/10/15 - - - -
Price 12.78 0.00 11.78 13.58 0.00 0.00 0.00 -
P/RPS 2.00 0.00 2.51 2.96 0.00 0.00 0.00 -
P/EPS 8.46 0.00 10.80 12.28 0.00 0.00 0.00 -
EY 11.82 0.00 9.26 8.14 0.00 0.00 0.00 -
DY 4.70 0.00 4.87 4.24 0.00 0.00 0.00 -
P/NAPS 2.34 0.00 2.31 2.70 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment