[AEONCR] QoQ Annualized Quarter Result on 20-May-2012

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
18-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2013
Quarter
20-May-2012
Profit Trend
QoQ- 17.52%
YoY- 46.43%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 CAGR
Revenue 467,127 447,258 428,220 406,500 344,269 333,325 320,370 28.43%
PBT 181,107 172,008 164,210 153,628 128,061 121,546 114,614 35.47%
Tax -46,981 -45,184 -43,856 -41,272 -32,454 -31,025 -29,342 36.66%
NP 134,126 126,824 120,354 112,356 95,607 90,521 85,272 35.06%
-
NP to SH 134,126 126,824 120,354 112,356 95,607 90,521 85,272 35.06%
-
Tax Rate 25.94% 26.27% 26.71% 26.86% 25.34% 25.53% 25.60% -
Total Cost 333,001 320,434 307,866 294,144 248,662 242,804 235,098 25.99%
-
Net Worth 388,657 343,618 377,981 359,961 340,810 303,577 303,600 17.81%
Dividend
20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 CAGR
Div 46,299 26,851 38,398 - 36,001 21,118 31,680 28.63%
Div Payout % 34.52% 21.17% 31.90% - 37.66% 23.33% 37.15% -
Equity
20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 CAGR
Net Worth 388,657 343,618 377,981 359,961 340,810 303,577 303,600 17.81%
NOSH 130,422 125,867 119,994 119,987 120,003 119,991 120,000 5.68%
Ratio Analysis
20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 CAGR
NP Margin 28.71% 28.36% 28.11% 27.64% 27.77% 27.16% 26.62% -
ROE 34.51% 36.91% 31.84% 31.21% 28.05% 29.82% 28.09% -
Per Share
20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 CAGR
RPS 358.17 355.34 356.87 338.79 286.88 277.79 266.98 21.53%
EPS 102.84 100.76 100.30 93.64 79.67 75.44 71.06 27.80%
DPS 35.50 21.33 32.00 0.00 30.00 17.60 26.40 21.71%
NAPS 2.98 2.73 3.15 3.00 2.84 2.53 2.53 11.47%
Adjusted Per Share Value based on latest NOSH - 119,987
20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 CAGR
RPS 91.51 87.62 83.89 79.63 67.44 65.30 62.76 28.43%
EPS 26.28 24.85 23.58 22.01 18.73 17.73 16.70 35.10%
DPS 9.07 5.26 7.52 0.00 7.05 4.14 6.21 28.58%
NAPS 0.7614 0.6732 0.7405 0.7052 0.6677 0.5947 0.5948 17.80%
Price Multiplier on Financial Quarter End Date
20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 CAGR
Date 20/02/13 20/11/12 17/08/12 18/05/12 20/02/12 18/11/11 19/08/11 -
Price 11.34 12.80 9.60 8.27 6.33 4.58 3.92 -
P/RPS 3.17 3.60 2.69 2.44 2.21 1.65 1.47 66.52%
P/EPS 11.03 12.70 9.57 8.83 7.95 6.07 5.52 58.31%
EY 9.07 7.87 10.45 11.32 12.59 16.47 18.13 -36.84%
DY 3.13 1.67 3.33 0.00 4.74 3.84 6.73 -39.83%
P/NAPS 3.81 4.69 3.05 2.76 2.23 1.81 1.55 81.64%
Price Multiplier on Announcement Date
20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 CAGR
Date 18/04/13 19/12/12 20/09/12 18/06/12 19/04/12 20/12/11 21/09/11 -
Price 15.30 12.08 10.36 8.78 7.28 5.47 3.79 -
P/RPS 4.27 3.40 2.90 2.59 2.54 1.97 1.42 107.63%
P/EPS 14.88 11.99 10.33 9.38 9.14 7.25 5.33 97.65%
EY 6.72 8.34 9.68 10.67 10.94 13.79 18.75 -49.38%
DY 2.32 1.77 3.09 0.00 4.12 3.22 6.97 -51.81%
P/NAPS 5.13 4.42 3.29 2.93 2.56 2.16 1.50 126.15%

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