[AEONCR] YoY 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
20/11/14 20/08/14 20/05/14 20/11/13 20/05/12 20/08/12 20/11/12 CAGR
Revenue 216,215 209,316 200,900 178,034 101,625 112,486 121,334 33.49%
PBT 65,016 63,487 75,517 56,094 38,407 43,698 46,901 17.73%
Tax -16,723 -16,056 -19,235 -13,039 -10,318 -11,610 -11,960 18.24%
NP 48,293 47,431 56,282 43,055 28,089 32,088 34,941 17.56%
-
NP to SH 48,293 47,431 56,282 43,055 28,089 32,088 34,941 17.56%
-
Tax Rate 25.72% 25.29% 25.47% 23.24% 26.86% 26.57% 25.50% -
Total Cost 167,922 161,885 144,618 134,979 73,536 80,398 86,393 39.41%
-
Net Worth 630,037 614,846 603,432 548,627 359,961 378,000 375,251 29.57%
Dividend
20/11/14 20/08/14 20/05/14 20/11/13 20/05/12 20/08/12 20/11/12 CAGR
Div - 39,453 - - - 19,200 - -
Div Payout % - 83.18% - - - 59.84% - -
Equity
20/11/14 20/08/14 20/05/14 20/11/13 20/05/12 20/08/12 20/11/12 CAGR
Net Worth 630,037 614,846 603,432 548,627 359,961 378,000 375,251 29.57%
NOSH 148,593 143,992 144,017 143,996 119,987 120,000 137,454 3.97%
Ratio Analysis
20/11/14 20/08/14 20/05/14 20/11/13 20/05/12 20/08/12 20/11/12 CAGR
NP Margin 22.34% 22.66% 28.01% 24.18% 27.64% 28.53% 28.80% -
ROE 7.67% 7.71% 9.33% 7.85% 7.80% 8.49% 9.31% -
Per Share
20/11/14 20/08/14 20/05/14 20/11/13 20/05/12 20/08/12 20/11/12 CAGR
RPS 145.51 145.37 139.50 123.64 84.70 93.74 88.27 28.39%
EPS 32.50 32.94 39.08 29.90 23.41 26.74 25.42 13.07%
DPS 0.00 27.40 0.00 0.00 0.00 16.00 0.00 -
NAPS 4.24 4.27 4.19 3.81 3.00 3.15 2.73 24.62%
Adjusted Per Share Value based on latest NOSH - 143,996
20/11/14 20/08/14 20/05/14 20/11/13 20/05/12 20/08/12 20/11/12 CAGR
RPS 42.36 41.01 39.36 34.88 19.91 22.04 23.77 33.49%
EPS 9.46 9.29 11.03 8.43 5.50 6.29 6.85 17.51%
DPS 0.00 7.73 0.00 0.00 0.00 3.76 0.00 -
NAPS 1.2343 1.2045 1.1821 1.0748 0.7052 0.7405 0.7351 29.57%
Price Multiplier on Financial Quarter End Date
20/11/14 20/08/14 20/05/14 20/11/13 20/05/12 20/08/12 20/11/12 CAGR
Date 20/11/14 20/08/14 20/05/14 20/11/13 18/05/12 17/08/12 20/11/12 -
Price 13.88 17.50 14.76 15.50 8.27 9.60 12.80 -
P/RPS 9.54 12.04 10.58 12.54 9.76 10.24 14.50 -18.88%
P/EPS 42.71 53.13 37.77 51.84 35.33 35.90 50.35 -7.89%
EY 2.34 1.88 2.65 1.93 2.83 2.79 1.99 8.43%
DY 0.00 1.57 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 3.27 4.10 3.52 4.07 2.76 3.05 4.69 -16.49%
Price Multiplier on Announcement Date
20/11/14 20/08/14 20/05/14 20/11/13 20/05/12 20/08/12 20/11/12 CAGR
Date 16/12/14 18/09/14 19/06/14 19/12/13 18/06/12 20/09/12 19/12/12 -
Price 10.66 16.48 14.92 15.14 8.78 10.36 12.08 -
P/RPS 7.33 11.34 10.70 12.25 10.37 11.05 13.68 -26.80%
P/EPS 32.80 50.03 38.18 50.64 37.51 38.74 47.52 -16.91%
EY 3.05 2.00 2.62 1.97 2.67 2.58 2.10 20.51%
DY 0.00 1.66 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 2.51 3.86 3.56 3.97 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