[AEONCR] YoY Cumulative 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- 104.34%
YoY- 40.38%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/11/14 20/08/14 20/05/14 20/08/13 20/05/12 20/08/12 20/11/12 CAGR
Revenue 626,431 410,216 200,900 306,739 101,625 214,110 335,444 36.65%
PBT 204,020 139,004 75,517 113,210 38,407 82,105 129,006 25.75%
Tax -52,014 -35,291 -19,235 -28,731 -10,318 -21,928 -33,888 23.89%
NP 152,006 103,713 56,282 84,479 28,089 60,177 95,118 26.41%
-
NP to SH 152,006 103,713 56,282 84,479 28,089 60,177 95,118 26.41%
-
Tax Rate 25.49% 25.39% 25.47% 25.38% 26.86% 26.71% 26.27% -
Total Cost 474,425 306,503 144,618 222,260 73,536 153,933 240,326 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 40,499 39,457 - - - 19,199 20,138 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 24.25% 16.87% 9.33% 17.62% 7.80% 15.92% 27.68% -
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 423.81 284.86 139.50 213.03 84.70 178.43 266.51 26.10%
EPS 102.84 72.02 39.08 58.67 23.41 50.15 75.57 16.65%
DPS 27.40 27.40 0.00 0.00 0.00 16.00 16.00 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 122.72 80.36 39.36 60.09 19.91 41.94 65.71 36.66%
EPS 29.78 20.32 11.03 16.55 5.50 11.79 18.63 26.43%
DPS 7.93 7.73 0.00 0.00 0.00 3.76 3.95 41.68%
NAPS 1.2277 1.2046 1.1821 0.9393 0.7052 0.7405 0.6731 35.05%
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 3.28 6.14 10.58 8.35 9.76 5.38 4.80 -17.33%
P/EPS 13.50 24.30 37.77 30.31 35.33 19.14 16.94 -10.72%
EY 7.41 4.12 2.65 3.30 2.83 5.22 5.90 12.06%
DY 1.97 1.57 0.00 0.00 0.00 1.67 1.25 25.53%
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 2.52 5.79 10.70 7.42 10.37 5.81 4.53 -25.41%
P/EPS 10.37 22.88 38.18 26.93 37.51 20.66 15.99 -19.46%
EY 9.65 4.37 2.62 3.71 2.67 4.84 6.26 24.15%
DY 2.57 1.66 0.00 0.00 0.00 1.54 1.32 39.53%
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