[AEONCR] QoQ Annualized Quarter Result on 20-Aug-2011

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2012
Quarter
20-Aug-2011
Profit Trend
QoQ- 11.13%
YoY- 52.35%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
Revenue 406,500 344,269 333,325 320,370 308,596 269,610 261,180 34.33%
PBT 153,628 128,061 121,546 114,614 103,140 85,024 78,682 56.28%
Tax -41,272 -32,454 -31,025 -29,342 -26,408 -21,595 -19,981 62.26%
NP 112,356 95,607 90,521 85,272 76,732 63,429 58,701 54.21%
-
NP to SH 112,356 95,607 90,521 85,272 76,732 63,429 58,701 54.21%
-
Tax Rate 26.86% 25.34% 25.53% 25.60% 25.60% 25.40% 25.39% -
Total Cost 294,144 248,662 242,804 235,098 231,864 206,181 202,478 28.29%
-
Net Worth 359,961 340,810 303,577 303,600 299,921 281,986 262,788 23.36%
Dividend
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
Div - 36,001 21,118 31,680 - 31,798 18,399 -
Div Payout % - 37.66% 23.33% 37.15% - 50.13% 31.34% -
Equity
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
Net Worth 359,961 340,810 303,577 303,600 299,921 281,986 262,788 23.36%
NOSH 119,987 120,003 119,991 120,000 119,968 119,994 119,994 -0.00%
Ratio Analysis
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
NP Margin 27.64% 27.77% 27.16% 26.62% 24.86% 23.53% 22.48% -
ROE 31.21% 28.05% 29.82% 28.09% 25.58% 22.49% 22.34% -
Per Share
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
RPS 338.79 286.88 277.79 266.98 257.23 224.69 217.66 34.34%
EPS 93.64 79.67 75.44 71.06 63.96 52.86 48.92 54.22%
DPS 0.00 30.00 17.60 26.40 0.00 26.50 15.33 -
NAPS 3.00 2.84 2.53 2.53 2.50 2.35 2.19 23.36%
Adjusted Per Share Value based on latest NOSH - 120,025
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
RPS 79.61 67.42 65.28 62.74 60.44 52.80 51.15 34.33%
EPS 22.00 18.72 17.73 16.70 15.03 12.42 11.50 54.16%
DPS 0.00 7.05 4.14 6.20 0.00 6.23 3.60 -
NAPS 0.705 0.6675 0.5945 0.5946 0.5874 0.5522 0.5146 23.37%
Price Multiplier on Financial Quarter End Date
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
Date 18/05/12 20/02/12 18/11/11 19/08/11 20/05/11 18/02/11 19/11/10 -
Price 8.27 6.33 4.58 3.92 3.67 3.11 3.12 -
P/RPS 2.44 2.21 1.65 1.47 1.43 1.38 1.43 42.83%
P/EPS 8.83 7.95 6.07 5.52 5.74 5.88 6.38 24.21%
EY 11.32 12.59 16.47 18.13 17.43 17.00 15.68 -19.53%
DY 0.00 4.74 3.84 6.73 0.00 8.52 4.91 -
P/NAPS 2.76 2.23 1.81 1.55 1.47 1.32 1.42 55.80%
Price Multiplier on Announcement Date
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
Date 18/06/12 19/04/12 20/12/11 21/09/11 14/06/11 19/04/11 21/12/10 -
Price 8.78 7.28 5.47 3.79 4.08 3.42 3.05 -
P/RPS 2.59 2.54 1.97 1.42 1.59 1.52 1.40 50.75%
P/EPS 9.38 9.14 7.25 5.33 6.38 6.47 6.23 31.39%
EY 10.67 10.94 13.79 18.75 15.68 15.46 16.04 -23.81%
DY 0.00 4.12 3.22 6.97 0.00 7.75 5.03 -
P/NAPS 2.93 2.56 2.16 1.50 1.63 1.46 1.39 64.47%

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