[AEONCR] YoY 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- 9.96%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
20/08/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
Revenue 209,316 143,871 162,868 178,034 187,989 101,625 112,486 36.41%
PBT 63,487 56,033 57,176 56,094 64,571 38,407 43,698 20.53%
Tax -16,056 -14,691 -14,040 -13,039 -16,753 -10,318 -11,610 17.59%
NP 47,431 41,342 43,136 43,055 47,818 28,089 32,088 21.57%
-
NP to SH 47,431 41,342 43,136 43,055 47,818 28,089 32,088 21.57%
-
Tax Rate 25.29% 26.22% 24.56% 23.24% 25.95% 26.86% 26.57% -
Total Cost 161,885 102,529 119,732 134,979 140,171 73,536 80,398 41.89%
-
Net Worth 614,846 469,435 479,448 548,627 545,709 359,961 378,000 27.53%
Dividend
20/08/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
Div 39,453 - - - 34,556 - 19,200 43.34%
Div Payout % 83.18% - - - 72.27% - 59.84% -
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 614,846 469,435 479,448 548,627 545,709 359,961 378,000 27.53%
NOSH 143,992 143,998 143,978 143,996 143,986 119,987 120,000 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 22.66% 28.74% 26.49% 24.18% 25.44% 27.64% 28.53% -
ROE 7.71% 8.81% 9.00% 7.85% 8.76% 7.80% 8.49% -
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 145.37 99.91 113.12 123.64 130.56 84.70 93.74 24.53%
EPS 32.94 28.71 29.96 29.90 33.21 23.41 26.74 10.98%
DPS 27.40 0.00 0.00 0.00 24.00 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 41.00 28.18 31.91 34.88 36.83 19.91 22.04 36.39%
EPS 9.29 8.10 8.45 8.43 9.37 5.50 6.29 21.52%
DPS 7.73 0.00 0.00 0.00 6.77 0.00 3.76 43.38%
NAPS 1.2045 0.9196 0.9392 1.0748 1.069 0.7052 0.7405 27.53%
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 12.04 16.57 15.72 12.54 11.26 9.76 10.24 8.43%
P/EPS 53.13 57.68 59.35 51.84 44.26 35.33 35.90 21.65%
EY 1.88 1.73 1.69 1.93 2.26 2.83 2.79 -17.91%
DY 1.57 0.00 0.00 0.00 1.63 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 11.34 16.61 13.97 12.25 10.94 10.37 11.05 1.30%
P/EPS 50.03 57.82 52.74 50.64 43.00 37.51 38.74 13.64%
EY 2.00 1.73 1.90 1.97 2.33 2.67 2.58 -11.95%
DY 1.66 0.00 0.00 0.00 1.68 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