[AEONCR] YoY TTM Result on 31-Aug-2014 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-Aug-2014 [#2]
Profit Trend
QoQ- -31.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 1,184,793 1,047,350 706,331 410,216 42.36%
PBT 391,533 338,393 225,787 139,004 41.18%
Tax -97,230 -84,206 -55,340 -35,291 40.14%
NP 294,303 254,187 170,447 103,713 41.53%
-
NP to SH 294,303 254,187 170,447 103,713 41.53%
-
Tax Rate 24.83% 24.88% 24.51% 25.39% -
Total Cost 890,490 793,163 535,884 306,503 42.64%
-
Net Worth 974,985 764,459 775,467 0 -
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div 89,277 136,105 88,668 39,453 31.25%
Div Payout % 30.34% 53.55% 52.02% 38.04% -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 974,985 764,459 775,467 0 -
NOSH 201,027 152,891 154,168 143,992 11.75%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 24.84% 24.27% 24.13% 25.28% -
ROE 30.19% 33.25% 21.98% 0.00% -
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 589.37 685.03 458.16 284.89 27.39%
EPS 146.40 166.25 110.56 72.03 26.64%
DPS 44.41 89.70 57.51 27.40 17.44%
NAPS 4.85 5.00 5.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 143,992
31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 232.10 205.18 138.37 80.36 42.36%
EPS 57.65 49.80 33.39 20.32 41.52%
DPS 17.49 26.66 17.37 7.73 31.24%
NAPS 1.91 1.4976 1.5192 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 12.48 14.98 12.18 16.62 -
P/RPS 2.12 2.19 2.66 5.83 -28.60%
P/EPS 8.52 9.01 11.02 23.07 -28.23%
EY 11.73 11.10 9.08 4.33 39.36%
DY 3.56 5.99 4.72 1.65 29.18%
P/NAPS 2.57 3.00 2.42 0.00 -
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 05/10/17 04/10/16 06/10/15 - -
Price 12.80 14.60 13.58 0.00 -
P/RPS 2.17 2.13 2.96 0.00 -
P/EPS 8.74 8.78 12.28 0.00 -
EY 11.44 11.39 8.14 0.00 -
DY 3.47 6.14 4.24 0.00 -
P/NAPS 2.64 2.92 2.70 0.00 -

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