[AEONCR] YoY Cumulative Quarter Result on 20-Aug-2014

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
18-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2015
Quarter
20-Aug-2014
Profit Trend
QoQ--%
YoY- 22.77%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/08/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
Revenue 410,216 143,871 306,739 484,773 672,762 101,625 214,110 38.41%
PBT 139,004 56,033 113,210 169,304 233,875 38,407 82,105 30.11%
Tax -35,291 -14,691 -28,731 -41,770 -58,523 -10,318 -21,928 26.86%
NP 103,713 41,342 84,479 127,534 175,352 28,089 60,177 31.28%
-
NP to SH 103,713 41,342 84,479 127,534 175,352 28,089 60,177 31.28%
-
Tax Rate 25.39% 26.22% 25.38% 24.67% 25.02% 26.86% 26.71% -
Total Cost 306,503 102,529 222,260 357,239 497,410 73,536 153,933 41.10%
-
Net Worth 614,904 469,435 479,487 548,610 545,769 359,961 377,981 27.54%
Dividend
20/08/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
Div 39,457 - - - 66,673 - 19,199 43.35%
Div Payout % 38.04% - - - 38.02% - 31.90% -
Equity
20/08/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
Net Worth 614,904 469,435 479,487 548,610 545,769 359,961 377,981 27.54%
NOSH 144,005 143,998 143,990 143,992 144,002 119,987 119,994 9.54%
Ratio Analysis
20/08/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
NP Margin 25.28% 28.74% 27.54% 26.31% 26.06% 27.64% 28.11% -
ROE 16.87% 8.81% 17.62% 23.25% 32.13% 7.80% 15.92% -
Per Share
20/08/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
RPS 284.86 99.91 213.03 336.67 467.19 84.70 178.43 26.35%
EPS 72.02 28.71 58.67 88.57 121.77 23.41 50.15 19.83%
DPS 27.40 0.00 0.00 0.00 46.30 0.00 16.00 30.86%
NAPS 4.27 3.26 3.33 3.81 3.79 3.00 3.15 16.42%
Adjusted Per Share Value based on latest NOSH - 143,992
20/08/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
RPS 80.34 28.18 60.07 94.94 131.76 19.90 41.93 38.42%
EPS 20.31 8.10 16.54 24.98 34.34 5.50 11.79 31.24%
DPS 7.73 0.00 0.00 0.00 13.06 0.00 3.76 43.38%
NAPS 1.2042 0.9194 0.939 1.0744 1.0688 0.705 0.7402 27.54%
Price Multiplier on Financial Quarter End Date
20/08/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
Date 20/08/14 20/05/13 20/08/13 20/11/13 20/02/14 18/05/12 17/08/12 -
Price 17.50 16.56 17.78 15.50 14.70 8.27 9.60 -
P/RPS 6.14 16.57 8.35 4.60 3.15 9.76 5.38 6.82%
P/EPS 24.30 57.68 30.31 17.50 12.07 35.33 19.14 12.67%
EY 4.12 1.73 3.30 5.71 8.28 2.83 5.22 -11.15%
DY 1.57 0.00 0.00 0.00 3.15 0.00 1.67 -3.04%
P/NAPS 4.10 5.08 5.34 4.07 3.88 2.76 3.05 15.94%
Price Multiplier on Announcement Date
20/08/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
Date 18/09/14 17/06/13 18/10/13 19/12/13 16/04/14 18/06/12 20/09/12 -
Price 16.48 16.60 15.80 15.14 14.28 8.78 10.36 -
P/RPS 5.79 16.61 7.42 4.50 3.06 10.37 5.81 -0.17%
P/EPS 22.88 57.82 26.93 17.09 11.73 37.51 20.66 5.23%
EY 4.37 1.73 3.71 5.85 8.53 2.67 4.84 -4.97%
DY 1.66 0.00 0.00 0.00 3.24 0.00 1.54 3.82%
P/NAPS 3.86 5.09 4.74 3.97 3.77 2.93 3.29 8.31%

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