[AEONCR] QoQ Quarter Result on 20-Feb-2014

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
16-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2014
Quarter
20-Feb-2014
Profit Trend
QoQ- 11.06%
YoY- 22.59%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
Revenue 209,316 0 200,900 187,989 178,034 162,868 143,871 34.91%
PBT 63,487 0 75,517 64,571 56,094 57,176 56,033 10.48%
Tax -16,056 0 -19,235 -16,753 -13,039 -14,040 -14,691 7.35%
NP 47,431 0 56,282 47,818 43,055 43,136 41,342 11.59%
-
NP to SH 47,431 0 56,282 47,818 43,055 43,136 41,342 11.59%
-
Tax Rate 25.29% - 25.47% 25.95% 23.24% 24.56% 26.22% -
Total Cost 161,885 0 144,618 140,171 134,979 119,732 102,529 44.02%
-
Net Worth 614,846 0 603,432 545,709 548,627 479,448 469,435 24.05%
Dividend
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
Div 39,453 - - 34,556 - - - -
Div Payout % 83.18% - - 72.27% - - - -
Equity
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
Net Worth 614,846 0 603,432 545,709 548,627 479,448 469,435 24.05%
NOSH 143,992 144,017 144,017 143,986 143,996 143,978 143,998 -0.00%
Ratio Analysis
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
NP Margin 22.66% 0.00% 28.01% 25.44% 24.18% 26.49% 28.74% -
ROE 7.71% 0.00% 9.33% 8.76% 7.85% 9.00% 8.81% -
Per Share
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
RPS 145.37 0.00 139.50 130.56 123.64 113.12 99.91 34.92%
EPS 32.94 0.00 39.08 33.21 29.90 29.96 28.71 11.60%
DPS 27.40 0.00 0.00 24.00 0.00 0.00 0.00 -
NAPS 4.27 0.00 4.19 3.79 3.81 3.33 3.26 24.05%
Adjusted Per Share Value based on latest NOSH - 143,986
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
RPS 41.01 0.00 39.36 36.83 34.88 31.91 28.18 34.94%
EPS 9.29 0.00 11.03 9.37 8.43 8.45 8.10 11.56%
DPS 7.73 0.00 0.00 6.77 0.00 0.00 0.00 -
NAPS 1.2045 0.00 1.1821 1.0691 1.0748 0.9393 0.9196 24.05%
Price Multiplier on Financial Quarter End Date
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
Date 20/08/14 30/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 -
Price 17.50 15.34 14.76 14.70 15.50 17.78 16.56 -
P/RPS 12.04 0.00 10.58 11.26 12.54 15.72 16.57 -22.51%
P/EPS 53.13 0.00 37.77 44.26 51.84 59.35 57.68 -6.35%
EY 1.88 0.00 2.65 2.26 1.93 1.69 1.73 6.86%
DY 1.57 0.00 0.00 1.63 0.00 0.00 0.00 -
P/NAPS 4.10 0.00 3.52 3.88 4.07 5.34 5.08 -15.73%
Price Multiplier on Announcement Date
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
Date 18/09/14 - 19/06/14 16/04/14 19/12/13 18/10/13 17/06/13 -
Price 16.48 0.00 14.92 14.28 15.14 15.80 16.60 -
P/RPS 11.34 0.00 10.70 10.94 12.25 13.97 16.61 -26.27%
P/EPS 50.03 0.00 38.18 43.00 50.64 52.74 57.82 -10.91%
EY 2.00 0.00 2.62 2.33 1.97 1.90 1.73 12.28%
DY 1.66 0.00 0.00 1.68 0.00 0.00 0.00 -
P/NAPS 3.86 0.00 3.56 3.77 3.97 4.74 5.09 -19.82%

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