[AEONCR] YoY Cumulative 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?
Cumulative Result
20/11/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
Revenue 626,431 143,871 306,739 484,773 672,762 101,625 214,110 61.07%
PBT 204,020 56,033 113,210 169,304 233,875 38,407 82,105 49.80%
Tax -52,014 -14,691 -28,731 -41,770 -58,523 -10,318 -21,928 46.74%
NP 152,006 41,342 84,479 127,534 175,352 28,089 60,177 50.90%
-
NP to SH 152,006 41,342 84,479 127,534 175,352 28,089 60,177 50.90%
-
Tax Rate 25.49% 26.22% 25.38% 24.67% 25.02% 26.86% 26.71% -
Total Cost 474,425 102,529 222,260 357,239 497,410 73,536 153,933 64.83%
-
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 40,499 - - - 66,673 - 19,199 39.29%
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 24.25% 8.81% 17.62% 23.25% 32.13% 7.80% 15.92% -
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 423.81 99.91 213.03 336.67 467.19 84.70 178.43 46.83%
EPS 102.84 28.71 58.67 88.57 121.77 23.41 50.15 37.55%
DPS 27.40 0.00 0.00 0.00 46.30 0.00 16.00 26.98%
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 122.68 28.18 60.07 94.94 131.76 19.90 41.93 61.07%
EPS 29.77 8.10 16.54 24.98 34.34 5.50 11.79 50.87%
DPS 7.93 0.00 0.00 0.00 13.06 0.00 3.76 39.28%
NAPS 1.2274 0.9194 0.939 1.0744 1.0688 0.705 0.7402 25.17%
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 3.28 16.57 8.35 4.60 3.15 9.76 5.38 -19.72%
P/EPS 13.50 57.68 30.31 17.50 12.07 35.33 19.14 -14.35%
EY 7.41 1.73 3.30 5.71 8.28 2.83 5.22 16.83%
DY 1.97 0.00 0.00 0.00 3.15 0.00 1.67 7.61%
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 2.52 16.61 7.42 4.50 3.06 10.37 5.81 -30.98%
P/EPS 10.37 57.82 26.93 17.09 11.73 37.51 20.66 -26.36%
EY 9.65 1.73 3.71 5.85 8.53 2.67 4.84 35.85%
DY 2.57 0.00 0.00 0.00 3.24 0.00 1.54 25.53%
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