[AEONCR] QoQ Annualized Quarter Result on 20-May-2013

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
17-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2014
Quarter
20-May-2013
Profit Trend
QoQ- 23.29%
YoY- 47.18%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 CAGR
Revenue 672,762 646,364 613,478 575,484 467,127 447,258 428,220 35.03%
PBT 233,875 225,738 226,420 224,132 181,107 172,008 164,210 26.50%
Tax -58,523 -55,693 -57,462 -58,764 -46,981 -45,184 -43,856 21.14%
NP 175,352 170,045 168,958 165,368 134,126 126,824 120,354 28.43%
-
NP to SH 175,352 170,045 168,958 165,368 134,126 126,824 120,354 28.43%
-
Tax Rate 25.02% 24.67% 25.38% 26.22% 25.94% 26.27% 26.71% -
Total Cost 497,410 476,318 444,520 410,116 333,001 320,434 307,866 37.56%
-
Net Worth 545,769 548,610 479,487 469,435 388,657 343,618 377,981 27.66%
Dividend
20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 CAGR
Div 66,673 - - - 46,299 26,851 38,398 44.31%
Div Payout % 38.02% - - - 34.52% 21.17% 31.90% -
Equity
20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 CAGR
Net Worth 545,769 548,610 479,487 469,435 388,657 343,618 377,981 27.66%
NOSH 144,002 143,992 143,990 143,998 130,422 125,867 119,994 12.89%
Ratio Analysis
20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 CAGR
NP Margin 26.06% 26.31% 27.54% 28.74% 28.71% 28.36% 28.11% -
ROE 32.13% 31.00% 35.24% 35.23% 34.51% 36.91% 31.84% -
Per Share
20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 CAGR
RPS 467.19 448.89 426.06 399.65 358.17 355.34 356.87 19.61%
EPS 121.77 118.09 117.34 114.84 102.84 100.76 100.30 13.76%
DPS 46.30 0.00 0.00 0.00 35.50 21.33 32.00 27.83%
NAPS 3.79 3.81 3.33 3.26 2.98 2.73 3.15 13.08%
Adjusted Per Share Value based on latest NOSH - 143,998
20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 CAGR
RPS 131.80 126.62 120.18 112.74 91.51 87.62 83.89 35.03%
EPS 34.35 33.31 33.10 32.40 26.28 24.85 23.58 28.41%
DPS 13.06 0.00 0.00 0.00 9.07 5.26 7.52 44.33%
NAPS 1.0692 1.0747 0.9393 0.9196 0.7614 0.6732 0.7405 27.66%
Price Multiplier on Financial Quarter End Date
20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 CAGR
Date 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 17/08/12 -
Price 14.70 15.50 17.78 16.56 11.34 12.80 9.60 -
P/RPS 3.15 3.45 4.17 4.14 3.17 3.60 2.69 11.06%
P/EPS 12.07 13.13 15.15 14.42 11.03 12.70 9.57 16.68%
EY 8.28 7.62 6.60 6.93 9.07 7.87 10.45 -14.33%
DY 3.15 0.00 0.00 0.00 3.13 1.67 3.33 -3.62%
P/NAPS 3.88 4.07 5.34 5.08 3.81 4.69 3.05 17.35%
Price Multiplier on Announcement Date
20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 CAGR
Date 16/04/14 19/12/13 18/10/13 17/06/13 18/04/13 19/12/12 20/09/12 -
Price 14.28 15.14 15.80 16.60 15.30 12.08 10.36 -
P/RPS 3.06 3.37 3.71 4.15 4.27 3.40 2.90 3.63%
P/EPS 11.73 12.82 13.47 14.45 14.88 11.99 10.33 8.81%
EY 8.53 7.80 7.43 6.92 6.72 8.34 9.68 -8.06%
DY 3.24 0.00 0.00 0.00 2.32 1.77 3.09 3.20%
P/NAPS 3.77 3.97 4.74 5.09 5.13 4.42 3.29 9.47%

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