[AEONCR] QoQ Cumulative Quarter Result on 31-May-2014 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
Revenue 626,431 0 410,216 0 200,900 672,762 484,773 29.22%
PBT 204,020 0 139,004 0 75,517 233,875 169,304 20.50%
Tax -52,014 0 -35,291 0 -19,235 -58,523 -41,770 24.52%
NP 152,006 0 103,713 0 56,282 175,352 127,534 19.18%
-
NP to SH 152,006 0 103,713 0 56,282 175,352 127,534 19.18%
-
Tax Rate 25.49% - 25.39% - 25.47% 25.02% 24.67% -
Total Cost 474,425 0 306,503 0 144,618 497,410 357,239 32.80%
-
Net Worth 626,706 0 614,904 0 603,432 545,769 548,610 14.23%
Dividend
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
Div 40,499 - 39,457 - - 66,673 - -
Div Payout % 26.64% - 38.04% - - 38.02% - -
Equity
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
Net Worth 626,706 0 614,904 0 603,432 545,769 548,610 14.23%
NOSH 147,808 144,005 144,005 144,017 144,017 144,002 143,992 2.65%
Ratio Analysis
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
NP Margin 24.27% 0.00% 25.28% 0.00% 28.01% 26.06% 26.31% -
ROE 24.25% 0.00% 16.87% 0.00% 9.33% 32.13% 23.25% -
Per Share
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
RPS 423.81 0.00 284.86 0.00 139.50 467.19 336.67 25.88%
EPS 102.84 0.00 72.02 0.00 39.08 121.77 88.57 16.11%
DPS 27.40 0.00 27.40 0.00 0.00 46.30 0.00 -
NAPS 4.24 0.00 4.27 0.00 4.19 3.79 3.81 11.28%
Adjusted Per Share Value based on latest NOSH - 144,017
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
RPS 122.72 0.00 80.36 0.00 39.36 131.79 94.97 29.21%
EPS 29.78 0.00 20.32 0.00 11.03 34.35 24.98 19.21%
DPS 7.93 0.00 7.73 0.00 0.00 13.06 0.00 -
NAPS 1.2277 0.00 1.2046 0.00 1.1821 1.0692 1.0747 14.23%
Price Multiplier on Financial Quarter End Date
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
Date 20/11/14 29/08/14 20/08/14 30/05/14 20/05/14 20/02/14 20/11/13 -
Price 13.88 16.62 17.50 15.34 14.76 14.70 15.50 -
P/RPS 3.28 0.00 6.14 0.00 10.58 3.15 4.60 -28.69%
P/EPS 13.50 0.00 24.30 0.00 37.77 12.07 17.50 -22.85%
EY 7.41 0.00 4.12 0.00 2.65 8.28 5.71 29.77%
DY 1.97 0.00 1.57 0.00 0.00 3.15 0.00 -
P/NAPS 3.27 0.00 4.10 0.00 3.52 3.88 4.07 -19.65%
Price Multiplier on Announcement Date
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
Date 16/12/14 - 18/09/14 - 19/06/14 16/04/14 19/12/13 -
Price 10.66 0.00 16.48 0.00 14.92 14.28 15.14 -
P/RPS 2.52 0.00 5.79 0.00 10.70 3.06 4.50 -44.00%
P/EPS 10.37 0.00 22.88 0.00 38.18 11.73 17.09 -39.32%
EY 9.65 0.00 4.37 0.00 2.62 8.53 5.85 64.95%
DY 2.57 0.00 1.66 0.00 0.00 3.24 0.00 -
P/NAPS 2.51 0.00 3.86 0.00 3.56 3.77 3.97 -36.77%

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