[AEONCR] QoQ 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- -0.19%
YoY- 23.22%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
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 0 200,900 187,989 178,034 162,868 143,871 131,683 -
PBT 0 75,517 64,571 56,094 57,176 56,033 52,101 -
Tax 0 -19,235 -16,753 -13,039 -14,040 -14,691 -13,093 -
NP 0 56,282 47,818 43,055 43,136 41,342 39,008 -
-
NP to SH 0 56,282 47,818 43,055 43,136 41,342 39,008 -
-
Tax Rate - 25.47% 25.95% 23.24% 24.56% 26.22% 25.13% -
Total Cost 0 144,618 140,171 134,979 119,732 102,529 92,675 -
-
Net Worth 0 603,432 545,709 548,627 479,448 469,435 429,102 -
Dividend
31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
Div - - 34,556 - - - 28,078 -
Div Payout % - - 72.27% - - - 71.98% -
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 0 603,432 545,709 548,627 479,448 469,435 429,102 -
NOSH 144,017 144,017 143,986 143,996 143,978 143,998 143,994 0.01%
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% 25.44% 24.18% 26.49% 28.74% 29.62% -
ROE 0.00% 9.33% 8.76% 7.85% 9.00% 8.81% 9.09% -
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 0.00 139.50 130.56 123.64 113.12 99.91 91.45 -
EPS 0.00 39.08 33.21 29.90 29.96 28.71 27.09 -
DPS 0.00 0.00 24.00 0.00 0.00 0.00 19.50 -
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 39.36 36.83 34.88 31.91 28.18 25.80 -
EPS 0.00 11.03 9.37 8.43 8.45 8.10 7.64 -
DPS 0.00 0.00 6.77 0.00 0.00 0.00 5.50 -
NAPS 0.00 1.1821 1.0691 1.0748 0.9393 0.9196 0.8406 -
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 10.58 11.26 12.54 15.72 16.57 12.40 -
P/EPS 0.00 37.77 44.26 51.84 59.35 57.68 41.86 -
EY 0.00 2.65 2.26 1.93 1.69 1.73 2.39 -
DY 0.00 0.00 1.63 0.00 0.00 0.00 1.72 -
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 10.70 10.94 12.25 13.97 16.61 16.73 -
P/EPS 0.00 38.18 43.00 50.64 52.74 57.82 56.48 -
EY 0.00 2.62 2.33 1.97 1.90 1.73 1.77 -
DY 0.00 0.00 1.68 0.00 0.00 0.00 1.27 -
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