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

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
19-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2014
Quarter
20-Nov-2013
Profit Trend
QoQ- 0.64%
YoY- 34.08%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
Revenue 0 803,600 672,762 646,364 613,478 575,484 467,127 -
PBT 0 302,068 233,875 225,738 226,420 224,132 181,107 -
Tax 0 -76,940 -58,523 -55,693 -57,462 -58,764 -46,981 -
NP 0 225,128 175,352 170,045 168,958 165,368 134,126 -
-
NP to SH 0 225,128 175,352 170,045 168,958 165,368 134,126 -
-
Tax Rate - 25.47% 25.02% 24.67% 25.38% 26.22% 25.94% -
Total Cost 0 578,472 497,410 476,318 444,520 410,116 333,001 -
-
Net Worth 0 603,432 545,769 548,610 479,487 469,435 388,657 -
Dividend
31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
Div - - 66,673 - - - 46,299 -
Div Payout % - - 38.02% - - - 34.52% -
Equity
31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
Net Worth 0 603,432 545,769 548,610 479,487 469,435 388,657 -
NOSH 144,017 144,017 144,002 143,992 143,990 143,998 130,422 8.09%
Ratio Analysis
31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
NP Margin 0.00% 28.01% 26.06% 26.31% 27.54% 28.74% 28.71% -
ROE 0.00% 37.31% 32.13% 31.00% 35.24% 35.23% 34.51% -
Per Share
31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
RPS 0.00 557.99 467.19 448.89 426.06 399.65 358.17 -
EPS 0.00 156.32 121.77 118.09 117.34 114.84 102.84 -
DPS 0.00 0.00 46.30 0.00 0.00 0.00 35.50 -
NAPS 0.00 4.19 3.79 3.81 3.33 3.26 2.98 -
Adjusted Per Share Value based on latest NOSH - 143,996
31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
RPS 0.00 157.43 131.80 126.62 120.18 112.74 91.51 -
EPS 0.00 44.10 34.35 33.31 33.10 32.40 26.28 -
DPS 0.00 0.00 13.06 0.00 0.00 0.00 9.07 -
NAPS 0.00 1.1821 1.0692 1.0747 0.9393 0.9196 0.7614 -
Price Multiplier on Financial Quarter End Date
31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
Date 30/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 -
Price 15.34 14.76 14.70 15.50 17.78 16.56 11.34 -
P/RPS 0.00 2.65 3.15 3.45 4.17 4.14 3.17 -
P/EPS 0.00 9.44 12.07 13.13 15.15 14.42 11.03 -
EY 0.00 10.59 8.28 7.62 6.60 6.93 9.07 -
DY 0.00 0.00 3.15 0.00 0.00 0.00 3.13 -
P/NAPS 0.00 3.52 3.88 4.07 5.34 5.08 3.81 -
Price Multiplier on Announcement Date
31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
Date - 19/06/14 16/04/14 19/12/13 18/10/13 17/06/13 18/04/13 -
Price 0.00 14.92 14.28 15.14 15.80 16.60 15.30 -
P/RPS 0.00 2.67 3.06 3.37 3.71 4.15 4.27 -
P/EPS 0.00 9.54 11.73 12.82 13.47 14.45 14.88 -
EY 0.00 10.48 8.53 7.80 7.43 6.92 6.72 -
DY 0.00 0.00 3.24 0.00 0.00 0.00 2.32 -
P/NAPS 0.00 3.56 3.77 3.97 4.74 5.09 5.13 -

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