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

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
19-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2011
Quarter
20-Feb-2011
Profit Trend
QoQ- 8.05%
YoY- 16.87%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 CAGR
Revenue 333,325 320,370 308,596 269,610 261,180 255,394 251,828 20.49%
PBT 121,546 114,614 103,140 85,024 78,682 75,034 70,804 43.22%
Tax -31,025 -29,342 -26,408 -21,595 -19,981 -19,064 -17,996 43.63%
NP 90,521 85,272 76,732 63,429 58,701 55,970 52,808 43.08%
-
NP to SH 90,521 85,272 76,732 63,429 58,701 55,970 52,808 43.08%
-
Tax Rate 25.53% 25.60% 25.60% 25.40% 25.39% 25.41% 25.42% -
Total Cost 242,804 235,098 231,864 206,181 202,478 199,424 199,020 14.13%
-
Net Worth 303,577 303,600 299,921 281,986 262,788 256,809 254,438 12.45%
Dividend
20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 CAGR
Div 21,118 31,680 - 31,798 18,399 27,600 - -
Div Payout % 23.33% 37.15% - 50.13% 31.34% 49.31% - -
Equity
20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 CAGR
Net Worth 303,577 303,600 299,921 281,986 262,788 256,809 254,438 12.45%
NOSH 119,991 120,000 119,968 119,994 119,994 120,004 120,018 -0.01%
Ratio Analysis
20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 CAGR
NP Margin 27.16% 26.62% 24.86% 23.53% 22.48% 21.92% 20.97% -
ROE 29.82% 28.09% 25.58% 22.49% 22.34% 21.79% 20.75% -
Per Share
20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 CAGR
RPS 277.79 266.98 257.23 224.69 217.66 212.82 209.82 20.51%
EPS 75.44 71.06 63.96 52.86 48.92 46.64 44.00 43.11%
DPS 17.60 26.40 0.00 26.50 15.33 23.00 0.00 -
NAPS 2.53 2.53 2.50 2.35 2.19 2.14 2.12 12.47%
Adjusted Per Share Value based on latest NOSH - 119,993
20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 CAGR
RPS 65.30 62.76 60.45 52.82 51.17 50.03 49.33 20.49%
EPS 17.73 16.70 15.03 12.43 11.50 10.96 10.35 43.02%
DPS 4.14 6.21 0.00 6.23 3.60 5.41 0.00 -
NAPS 0.5947 0.5948 0.5876 0.5524 0.5148 0.5031 0.4985 12.44%
Price Multiplier on Financial Quarter End Date
20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 CAGR
Date 18/11/11 19/08/11 20/05/11 18/02/11 19/11/10 20/08/10 20/05/10 -
Price 4.58 3.92 3.67 3.11 3.12 3.12 3.20 -
P/RPS 1.65 1.47 1.43 1.38 1.43 1.47 1.53 5.14%
P/EPS 6.07 5.52 5.74 5.88 6.38 6.69 7.27 -11.30%
EY 16.47 18.13 17.43 17.00 15.68 14.95 13.75 12.75%
DY 3.84 6.73 0.00 8.52 4.91 7.37 0.00 -
P/NAPS 1.81 1.55 1.47 1.32 1.42 1.46 1.51 12.80%
Price Multiplier on Announcement Date
20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 CAGR
Date 20/12/11 21/09/11 14/06/11 19/04/11 21/12/10 21/09/10 15/06/10 -
Price 5.47 3.79 4.08 3.42 3.05 3.18 3.19 -
P/RPS 1.97 1.42 1.59 1.52 1.40 1.49 1.52 18.81%
P/EPS 7.25 5.33 6.38 6.47 6.23 6.82 7.25 0.00%
EY 13.79 18.75 15.68 15.46 16.04 14.67 13.79 0.00%
DY 3.22 6.97 0.00 7.75 5.03 7.23 0.00 -
P/NAPS 2.16 1.50 1.63 1.46 1.39 1.49 1.50 27.43%

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