[AEONCR] QoQ Annualized Quarter Result on 20-Nov-2009

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2010
Quarter
20-Nov-2009
Profit Trend
QoQ- 3.72%
YoY- 13.7%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
Revenue 255,394 251,828 248,408 209,344 207,686 206,148 186,919 23.20%
PBT 75,034 70,804 72,226 71,413 69,110 65,492 65,930 9.03%
Tax -19,064 -17,996 -17,951 -18,120 -17,726 -16,692 -17,173 7.23%
NP 55,970 52,808 54,275 53,293 51,384 48,800 48,757 9.66%
-
NP to SH 55,970 52,808 54,275 53,293 51,384 48,800 48,757 9.66%
-
Tax Rate 25.41% 25.42% 24.85% 25.37% 25.65% 25.49% 26.05% -
Total Cost 199,424 199,020 194,133 156,050 156,302 157,348 138,162 27.80%
-
Net Worth 256,809 254,438 250,795 236,388 231,599 227,925 216,004 12.26%
Dividend
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
Div 27,600 - 26,999 16,799 25,200 - 24,120 9.42%
Div Payout % 49.31% - 49.75% 31.52% 49.04% - 49.47% -
Equity
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
Net Worth 256,809 254,438 250,795 236,388 231,599 227,925 216,004 12.26%
NOSH 120,004 120,018 119,997 119,993 120,000 119,960 120,002 0.00%
Ratio Analysis
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
NP Margin 21.92% 20.97% 21.85% 25.46% 24.74% 23.67% 26.08% -
ROE 21.79% 20.75% 21.64% 22.54% 22.19% 21.41% 22.57% -
Per Share
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
RPS 212.82 209.82 207.01 174.46 173.07 171.85 155.76 23.20%
EPS 46.64 44.00 45.23 44.41 42.82 40.68 40.63 9.66%
DPS 23.00 0.00 22.50 14.00 21.00 0.00 20.10 9.42%
NAPS 2.14 2.12 2.09 1.97 1.93 1.90 1.80 12.26%
Adjusted Per Share Value based on latest NOSH - 119,983
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
RPS 50.03 49.33 48.66 41.01 40.69 40.38 36.62 23.19%
EPS 10.96 10.35 10.63 10.44 10.07 9.56 9.55 9.64%
DPS 5.41 0.00 5.29 3.29 4.94 0.00 4.73 9.39%
NAPS 0.5031 0.4985 0.4913 0.4631 0.4537 0.4465 0.4232 12.25%
Price Multiplier on Financial Quarter End Date
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
Date 20/08/10 20/05/10 19/02/10 20/11/09 20/08/09 20/05/09 20/02/09 -
Price 3.12 3.20 3.29 3.33 3.10 2.36 2.22 -
P/RPS 1.47 1.53 1.59 1.91 1.79 1.37 1.43 1.86%
P/EPS 6.69 7.27 7.27 7.50 7.24 5.80 5.46 14.54%
EY 14.95 13.75 13.75 13.34 13.81 17.24 18.30 -12.64%
DY 7.37 0.00 6.84 4.20 6.77 0.00 9.05 -12.82%
P/NAPS 1.46 1.51 1.57 1.69 1.61 1.24 1.23 12.14%
Price Multiplier on Announcement Date
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
Date 21/09/10 15/06/10 19/04/10 16/12/09 17/09/09 19/06/09 17/04/09 -
Price 3.18 3.19 3.40 3.28 3.25 2.60 2.29 -
P/RPS 1.49 1.52 1.64 1.88 1.88 1.51 1.47 0.90%
P/EPS 6.82 7.25 7.52 7.39 7.59 6.39 5.64 13.54%
EY 14.67 13.79 13.30 13.54 13.18 15.65 17.74 -11.92%
DY 7.23 0.00 6.62 4.27 6.46 0.00 8.78 -12.17%
P/NAPS 1.49 1.50 1.63 1.66 1.68 1.37 1.27 11.27%

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