[AEONCR] YoY Annualized Quarter Result on 20-Nov-2014

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
16-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2015
Quarter
20-Nov-2014
Profit Trend
QoQ--%
YoY- 19.19%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/11/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
Revenue 835,241 575,484 613,478 646,364 672,762 406,500 428,220 34.53%
PBT 272,026 224,132 226,420 225,738 233,875 153,628 164,210 25.12%
Tax -69,352 -58,764 -57,462 -55,693 -58,523 -41,272 -43,856 22.56%
NP 202,674 165,368 168,958 170,045 175,352 112,356 120,354 26.03%
-
NP to SH 202,674 165,368 168,958 170,045 175,352 112,356 120,354 26.03%
-
Tax Rate 25.49% 26.22% 25.38% 24.67% 25.02% 26.86% 26.71% -
Total Cost 632,566 410,116 444,520 476,318 497,410 294,144 307,866 37.67%
-
Net Worth 626,706 469,435 479,487 548,610 545,769 359,961 377,981 25.17%
Dividend
20/11/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
Div 53,999 - - - 66,673 - 38,398 16.34%
Div Payout % 26.64% - - - 38.02% - 31.90% -
Equity
20/11/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
Net Worth 626,706 469,435 479,487 548,610 545,769 359,961 377,981 25.17%
NOSH 147,808 143,998 143,990 143,992 144,002 119,987 119,994 9.69%
Ratio Analysis
20/11/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
NP Margin 24.27% 28.74% 27.54% 26.31% 26.06% 27.64% 28.11% -
ROE 32.34% 35.23% 35.24% 31.00% 32.13% 31.21% 31.84% -
Per Share
20/11/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
RPS 565.08 399.65 426.06 448.89 467.19 338.79 356.87 22.63%
EPS 137.12 114.84 117.34 118.09 121.77 93.64 100.30 14.89%
DPS 36.53 0.00 0.00 0.00 46.30 0.00 32.00 6.05%
NAPS 4.24 3.26 3.33 3.81 3.79 3.00 3.15 14.10%
Adjusted Per Share Value based on latest NOSH - 148,593
20/11/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
RPS 163.63 112.74 120.18 126.62 131.80 79.63 83.89 34.53%
EPS 39.70 32.40 33.10 33.31 34.35 22.01 23.58 26.02%
DPS 10.58 0.00 0.00 0.00 13.06 0.00 7.52 16.36%
NAPS 1.2277 0.9196 0.9393 1.0747 1.0692 0.7052 0.7405 25.16%
Price Multiplier on Financial Quarter End Date
20/11/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
Date 20/11/14 20/05/13 20/08/13 20/11/13 20/02/14 18/05/12 17/08/12 -
Price 13.88 16.56 17.78 15.50 14.70 8.27 9.60 -
P/RPS 2.46 4.14 4.17 3.45 3.15 2.44 2.69 -3.89%
P/EPS 10.12 14.42 15.15 13.13 12.07 8.83 9.57 2.51%
EY 9.88 6.93 6.60 7.62 8.28 11.32 10.45 -2.45%
DY 2.63 0.00 0.00 0.00 3.15 0.00 3.33 -9.94%
P/NAPS 3.27 5.08 5.34 4.07 3.88 2.76 3.05 3.14%
Price Multiplier on Announcement Date
20/11/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
Date 16/12/14 17/06/13 18/10/13 19/12/13 16/04/14 18/06/12 20/09/12 -
Price 10.66 16.60 15.80 15.14 14.28 8.78 10.36 -
P/RPS 1.89 4.15 3.71 3.37 3.06 2.59 2.90 -17.31%
P/EPS 7.77 14.45 13.47 12.82 11.73 9.38 10.33 -11.87%
EY 12.86 6.92 7.43 7.80 8.53 10.67 9.68 13.44%
DY 3.43 0.00 0.00 0.00 3.24 0.00 3.09 4.74%
P/NAPS 2.51 5.09 4.74 3.97 3.77 2.93 3.29 -11.32%

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