[AEONCR] YoY Annualized Quarter Result on 20-Aug-2013

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
18-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2014
Quarter
20-Aug-2013
Profit Trend
QoQ- 2.17%
YoY- 40.38%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/11/14 20/08/14 20/05/14 20/08/13 20/05/12 20/08/12 20/11/12 CAGR
Revenue 835,241 820,432 803,600 613,478 406,500 428,220 447,258 36.65%
PBT 272,026 278,008 302,068 226,420 153,628 164,210 172,008 25.75%
Tax -69,352 -70,582 -76,940 -57,462 -41,272 -43,856 -45,184 23.89%
NP 202,674 207,426 225,128 168,958 112,356 120,354 126,824 26.41%
-
NP to SH 202,674 207,426 225,128 168,958 112,356 120,354 126,824 26.41%
-
Tax Rate 25.49% 25.39% 25.47% 25.38% 26.86% 26.71% 26.27% -
Total Cost 632,566 613,006 578,472 444,520 294,144 307,866 320,434 40.50%
-
Net Worth 626,706 614,904 603,432 479,487 359,961 377,981 343,618 35.04%
Dividend
20/11/14 20/08/14 20/05/14 20/08/13 20/05/12 20/08/12 20/11/12 CAGR
Div 53,999 78,915 - - - 38,398 26,851 41.81%
Div Payout % 26.64% 38.04% - - - 31.90% 21.17% -
Equity
20/11/14 20/08/14 20/05/14 20/08/13 20/05/12 20/08/12 20/11/12 CAGR
Net Worth 626,706 614,904 603,432 479,487 359,961 377,981 343,618 35.04%
NOSH 147,808 144,005 144,017 143,990 119,987 119,994 125,867 8.36%
Ratio Analysis
20/11/14 20/08/14 20/05/14 20/08/13 20/05/12 20/08/12 20/11/12 CAGR
NP Margin 24.27% 25.28% 28.01% 27.54% 27.64% 28.11% 28.36% -
ROE 32.34% 33.73% 37.31% 35.24% 31.21% 31.84% 36.91% -
Per Share
20/11/14 20/08/14 20/05/14 20/08/13 20/05/12 20/08/12 20/11/12 CAGR
RPS 565.08 569.72 557.99 426.06 338.79 356.87 355.34 26.10%
EPS 137.12 144.04 156.32 117.34 93.64 100.30 100.76 16.65%
DPS 36.53 54.80 0.00 0.00 0.00 32.00 21.33 30.86%
NAPS 4.24 4.27 4.19 3.33 3.00 3.15 2.73 24.62%
Adjusted Per Share Value based on latest NOSH - 143,978
20/11/14 20/08/14 20/05/14 20/08/13 20/05/12 20/08/12 20/11/12 CAGR
RPS 163.63 160.72 157.43 120.18 79.63 83.89 87.62 36.65%
EPS 39.70 40.64 44.10 33.10 22.01 23.58 24.85 26.39%
DPS 10.58 15.46 0.00 0.00 0.00 7.52 5.26 41.82%
NAPS 1.2277 1.2046 1.1821 0.9393 0.7052 0.7405 0.6732 35.04%
Price Multiplier on Financial Quarter End Date
20/11/14 20/08/14 20/05/14 20/08/13 20/05/12 20/08/12 20/11/12 CAGR
Date 20/11/14 20/08/14 20/05/14 20/08/13 18/05/12 17/08/12 20/11/12 -
Price 13.88 17.50 14.76 17.78 8.27 9.60 12.80 -
P/RPS 2.46 3.07 2.65 4.17 2.44 2.69 3.60 -17.33%
P/EPS 10.12 12.15 9.44 15.15 8.83 9.57 12.70 -10.73%
EY 9.88 8.23 10.59 6.60 11.32 10.45 7.87 12.04%
DY 2.63 3.13 0.00 0.00 0.00 3.33 1.67 25.49%
P/NAPS 3.27 4.10 3.52 5.34 2.76 3.05 4.69 -16.49%
Price Multiplier on Announcement Date
20/11/14 20/08/14 20/05/14 20/08/13 20/05/12 20/08/12 20/11/12 CAGR
Date 16/12/14 18/09/14 19/06/14 18/10/13 18/06/12 20/09/12 19/12/12 -
Price 10.66 16.48 14.92 15.80 8.78 10.36 12.08 -
P/RPS 1.89 2.89 2.67 3.71 2.59 2.90 3.40 -25.44%
P/EPS 7.77 11.44 9.54 13.47 9.38 10.33 11.99 -19.49%
EY 12.86 8.74 10.48 7.43 10.67 9.68 8.34 24.17%
DY 3.43 3.33 0.00 0.00 0.00 3.09 1.77 39.20%
P/NAPS 2.51 3.86 3.56 4.74 2.93 3.29 4.42 -24.64%

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