[AEONCR] QoQ Annualized Quarter Result on 20-May-2010

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
15-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2011
Quarter
20-May-2010
Profit Trend
QoQ- -2.7%
YoY- 8.21%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Revenue 269,610 261,180 255,394 251,828 248,408 209,344 207,686 18.94%
PBT 85,024 78,682 75,034 70,804 72,226 71,413 69,110 14.77%
Tax -21,595 -19,981 -19,064 -17,996 -17,951 -18,120 -17,726 14.02%
NP 63,429 58,701 55,970 52,808 54,275 53,293 51,384 15.02%
-
NP to SH 63,429 58,701 55,970 52,808 54,275 53,293 51,384 15.02%
-
Tax Rate 25.40% 25.39% 25.41% 25.42% 24.85% 25.37% 25.65% -
Total Cost 206,181 202,478 199,424 199,020 194,133 156,050 156,302 20.21%
-
Net Worth 281,986 262,788 256,809 254,438 250,795 236,388 231,599 13.98%
Dividend
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Div 31,798 18,399 27,600 - 26,999 16,799 25,200 16.72%
Div Payout % 50.13% 31.34% 49.31% - 49.75% 31.52% 49.04% -
Equity
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Net Worth 281,986 262,788 256,809 254,438 250,795 236,388 231,599 13.98%
NOSH 119,994 119,994 120,004 120,018 119,997 119,993 120,000 -0.00%
Ratio Analysis
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
NP Margin 23.53% 22.48% 21.92% 20.97% 21.85% 25.46% 24.74% -
ROE 22.49% 22.34% 21.79% 20.75% 21.64% 22.54% 22.19% -
Per Share
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
RPS 224.69 217.66 212.82 209.82 207.01 174.46 173.07 18.95%
EPS 52.86 48.92 46.64 44.00 45.23 44.41 42.82 15.03%
DPS 26.50 15.33 23.00 0.00 22.50 14.00 21.00 16.72%
NAPS 2.35 2.19 2.14 2.12 2.09 1.97 1.93 13.98%
Adjusted Per Share Value based on latest NOSH - 120,018
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
RPS 52.82 51.17 50.03 49.33 48.66 41.01 40.69 18.94%
EPS 12.43 11.50 10.96 10.35 10.63 10.44 10.07 15.02%
DPS 6.23 3.60 5.41 0.00 5.29 3.29 4.94 16.67%
NAPS 0.5524 0.5148 0.5031 0.4985 0.4913 0.4631 0.4537 13.98%
Price Multiplier on Financial Quarter End Date
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Date 18/02/11 19/11/10 20/08/10 20/05/10 19/02/10 20/11/09 20/08/09 -
Price 3.11 3.12 3.12 3.20 3.29 3.33 3.10 -
P/RPS 1.38 1.43 1.47 1.53 1.59 1.91 1.79 -15.88%
P/EPS 5.88 6.38 6.69 7.27 7.27 7.50 7.24 -12.91%
EY 17.00 15.68 14.95 13.75 13.75 13.34 13.81 14.81%
DY 8.52 4.91 7.37 0.00 6.84 4.20 6.77 16.51%
P/NAPS 1.32 1.42 1.46 1.51 1.57 1.69 1.61 -12.36%
Price Multiplier on Announcement Date
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Date 19/04/11 21/12/10 21/09/10 15/06/10 19/04/10 16/12/09 17/09/09 -
Price 3.42 3.05 3.18 3.19 3.40 3.28 3.25 -
P/RPS 1.52 1.40 1.49 1.52 1.64 1.88 1.88 -13.17%
P/EPS 6.47 6.23 6.82 7.25 7.52 7.39 7.59 -10.07%
EY 15.46 16.04 14.67 13.79 13.30 13.54 13.18 11.19%
DY 7.75 5.03 7.23 0.00 6.62 4.27 6.46 12.86%
P/NAPS 1.46 1.39 1.49 1.50 1.63 1.66 1.68 -8.90%

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