[AEONCR] YoY Cumulative Quarter Result on 20-May-2014

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
19-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2015
Quarter
20-May-2014
Profit Trend
QoQ- -67.9%
YoY- 36.14%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/05/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
Revenue 200,900 143,871 306,739 484,773 672,762 101,625 214,110 -3.57%
PBT 75,517 56,033 113,210 169,304 233,875 38,407 82,105 -4.67%
Tax -19,235 -14,691 -28,731 -41,770 -58,523 -10,318 -21,928 -7.22%
NP 56,282 41,342 84,479 127,534 175,352 28,089 60,177 -3.75%
-
NP to SH 56,282 41,342 84,479 127,534 175,352 28,089 60,177 -3.75%
-
Tax Rate 25.47% 26.22% 25.38% 24.67% 25.02% 26.86% 26.71% -
Total Cost 144,618 102,529 222,260 357,239 497,410 73,536 153,933 -3.50%
-
Net Worth 603,432 469,435 479,487 548,610 545,769 359,961 377,981 30.68%
Dividend
20/05/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
Div - - - - 66,673 - 19,199 -
Div Payout % - - - - 38.02% - 31.90% -
Equity
20/05/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
Net Worth 603,432 469,435 479,487 548,610 545,769 359,961 377,981 30.68%
NOSH 144,017 143,998 143,990 143,992 144,002 119,987 119,994 11.00%
Ratio Analysis
20/05/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
NP Margin 28.01% 28.74% 27.54% 26.31% 26.06% 27.64% 28.11% -
ROE 9.33% 8.81% 17.62% 23.25% 32.13% 7.80% 15.92% -
Per Share
20/05/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
RPS 139.50 99.91 213.03 336.67 467.19 84.70 178.43 -13.13%
EPS 39.08 28.71 58.67 88.57 121.77 23.41 50.15 -13.29%
DPS 0.00 0.00 0.00 0.00 46.30 0.00 16.00 -
NAPS 4.19 3.26 3.33 3.81 3.79 3.00 3.15 17.72%
Adjusted Per Share Value based on latest NOSH - 144,017
20/05/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
RPS 39.36 28.18 60.09 94.97 131.79 19.91 41.94 -3.56%
EPS 11.03 8.10 16.55 24.98 34.35 5.50 11.79 -3.74%
DPS 0.00 0.00 0.00 0.00 13.06 0.00 3.76 -
NAPS 1.1821 0.9196 0.9393 1.0747 1.0692 0.7052 0.7405 30.68%
Price Multiplier on Financial Quarter End Date
20/05/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
Date 20/05/14 20/05/13 20/08/13 20/11/13 20/02/14 18/05/12 17/08/12 -
Price 14.76 16.56 17.78 15.50 14.70 8.27 9.60 -
P/RPS 10.58 16.57 8.35 4.60 3.15 9.76 5.38 47.24%
P/EPS 37.77 57.68 30.31 17.50 12.07 35.33 19.14 47.53%
EY 2.65 1.73 3.30 5.71 8.28 2.83 5.22 -32.14%
DY 0.00 0.00 0.00 0.00 3.15 0.00 1.67 -
P/NAPS 3.52 5.08 5.34 4.07 3.88 2.76 3.05 8.54%
Price Multiplier on Announcement Date
20/05/14 20/05/13 20/08/13 20/11/13 20/02/14 20/05/12 20/08/12 CAGR
Date 19/06/14 17/06/13 18/10/13 19/12/13 16/04/14 18/06/12 20/09/12 -
Price 14.92 16.60 15.80 15.14 14.28 8.78 10.36 -
P/RPS 10.70 16.61 7.42 4.50 3.06 10.37 5.81 41.81%
P/EPS 38.18 57.82 26.93 17.09 11.73 37.51 20.66 42.09%
EY 2.62 1.73 3.71 5.85 8.53 2.67 4.84 -29.61%
DY 0.00 0.00 0.00 0.00 3.24 0.00 1.54 -
P/NAPS 3.56 5.09 4.74 3.97 3.77 2.93 3.29 4.61%

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