[AEONCR] QoQ TTM Result on 31-May-2015 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
25-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-May-2015 [#1]
Profit Trend
QoQ- 9.6%
YoY- -22.8%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 CAGR
Revenue 965,234 725,737 706,331 458,813 442,589 442,589 425,531 92.90%
PBT 301,591 222,267 225,787 150,288 139,038 139,038 128,503 98.25%
Tax -73,369 -53,821 -55,340 -36,684 -35,382 -35,382 -32,779 90.85%
NP 228,222 168,446 170,447 113,604 103,656 103,656 95,724 100.76%
-
NP to SH 228,222 168,446 170,447 113,604 103,656 103,656 95,724 100.76%
-
Tax Rate 24.33% 24.21% 24.51% 24.41% 25.45% 25.45% 25.51% -
Total Cost 737,012 557,291 535,884 345,209 338,933 338,933 329,807 90.60%
-
Net Worth 823,701 789,460 775,467 782,479 680,086 700,456 0 -
Dividend
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 CAGR
Div 90,756 88,668 88,668 - - - 39,453 95.08%
Div Payout % 39.77% 52.64% 52.02% - - - 41.22% -
Equity
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 CAGR
Net Worth 823,701 789,460 775,467 782,479 680,086 700,456 0 -
NOSH 151,137 154,493 154,168 153,427 144,086 149,670 148,593 1.37%
Ratio Analysis
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 CAGR
NP Margin 23.64% 23.21% 24.13% 24.76% 23.42% 23.42% 22.50% -
ROE 27.71% 21.34% 21.98% 14.52% 15.24% 14.80% 0.00% -
Per Share
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 CAGR
RPS 638.64 469.75 458.16 299.04 307.17 295.71 286.37 90.29%
EPS 151.00 109.03 110.56 74.04 71.94 69.26 64.42 98.05%
DPS 60.05 57.39 57.51 0.00 0.00 0.00 26.55 92.45%
NAPS 5.45 5.11 5.03 5.10 4.72 4.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 153,427
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 CAGR
RPS 189.09 142.17 138.37 89.88 86.70 86.70 83.36 92.90%
EPS 44.71 33.00 33.39 22.26 20.31 20.31 18.75 100.79%
DPS 17.78 17.37 17.37 0.00 0.00 0.00 7.73 95.07%
NAPS 1.6136 1.5466 1.5192 1.5329 1.3323 1.3722 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 CAGR
Date 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 18/02/15 28/11/14 -
Price 11.72 12.98 12.18 14.70 13.30 12.98 14.12 -
P/RPS 1.84 2.76 2.66 4.92 4.33 4.39 4.93 -54.64%
P/EPS 7.76 11.90 11.02 19.85 18.49 18.74 21.92 -56.52%
EY 12.88 8.40 9.08 5.04 5.41 5.34 4.56 130.01%
DY 5.12 4.42 4.72 0.00 0.00 0.00 1.88 123.38%
P/NAPS 2.15 2.54 2.42 2.88 2.82 2.77 0.00 -
Price Multiplier on Announcement Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 CAGR
Date - 22/12/15 06/10/15 - - - - -
Price 0.00 11.78 13.58 0.00 0.00 0.00 0.00 -
P/RPS 0.00 2.51 2.96 0.00 0.00 0.00 0.00 -
P/EPS 0.00 10.80 12.28 0.00 0.00 0.00 0.00 -
EY 0.00 9.26 8.14 0.00 0.00 0.00 0.00 -
DY 0.00 4.87 4.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.31 2.70 0.00 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