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

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2011
Quarter
20-Nov-2010
Profit Trend
QoQ- 4.88%
YoY- 10.15%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
Revenue 320,370 308,596 269,610 261,180 255,394 251,828 248,408 18.53%
PBT 114,614 103,140 85,024 78,682 75,034 70,804 72,226 36.16%
Tax -29,342 -26,408 -21,595 -19,981 -19,064 -17,996 -17,951 38.88%
NP 85,272 76,732 63,429 58,701 55,970 52,808 54,275 35.25%
-
NP to SH 85,272 76,732 63,429 58,701 55,970 52,808 54,275 35.25%
-
Tax Rate 25.60% 25.60% 25.40% 25.39% 25.41% 25.42% 24.85% -
Total Cost 235,098 231,864 206,181 202,478 199,424 199,020 194,133 13.65%
-
Net Worth 303,600 299,921 281,986 262,788 256,809 254,438 250,795 13.62%
Dividend
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
Div 31,680 - 31,798 18,399 27,600 - 26,999 11.28%
Div Payout % 37.15% - 50.13% 31.34% 49.31% - 49.75% -
Equity
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
Net Worth 303,600 299,921 281,986 262,788 256,809 254,438 250,795 13.62%
NOSH 120,000 119,968 119,994 119,994 120,004 120,018 119,997 0.00%
Ratio Analysis
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
NP Margin 26.62% 24.86% 23.53% 22.48% 21.92% 20.97% 21.85% -
ROE 28.09% 25.58% 22.49% 22.34% 21.79% 20.75% 21.64% -
Per Share
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
RPS 266.98 257.23 224.69 217.66 212.82 209.82 207.01 18.53%
EPS 71.06 63.96 52.86 48.92 46.64 44.00 45.23 35.25%
DPS 26.40 0.00 26.50 15.33 23.00 0.00 22.50 11.27%
NAPS 2.53 2.50 2.35 2.19 2.14 2.12 2.09 13.62%
Adjusted Per Share Value based on latest NOSH - 119,977
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
RPS 62.74 60.44 52.80 51.15 50.02 49.32 48.65 18.53%
EPS 16.70 15.03 12.42 11.50 10.96 10.34 10.63 35.25%
DPS 6.20 0.00 6.23 3.60 5.41 0.00 5.29 11.19%
NAPS 0.5946 0.5874 0.5522 0.5146 0.5029 0.4983 0.4912 13.62%
Price Multiplier on Financial Quarter End Date
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
Date 19/08/11 20/05/11 18/02/11 19/11/10 20/08/10 20/05/10 19/02/10 -
Price 3.92 3.67 3.11 3.12 3.12 3.20 3.29 -
P/RPS 1.47 1.43 1.38 1.43 1.47 1.53 1.59 -5.11%
P/EPS 5.52 5.74 5.88 6.38 6.69 7.27 7.27 -16.81%
EY 18.13 17.43 17.00 15.68 14.95 13.75 13.75 20.30%
DY 6.73 0.00 8.52 4.91 7.37 0.00 6.84 -1.07%
P/NAPS 1.55 1.47 1.32 1.42 1.46 1.51 1.57 -0.85%
Price Multiplier on Announcement Date
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
Date 21/09/11 14/06/11 19/04/11 21/12/10 21/09/10 15/06/10 19/04/10 -
Price 3.79 4.08 3.42 3.05 3.18 3.19 3.40 -
P/RPS 1.42 1.59 1.52 1.40 1.49 1.52 1.64 -9.17%
P/EPS 5.33 6.38 6.47 6.23 6.82 7.25 7.52 -20.55%
EY 18.75 15.68 15.46 16.04 14.67 13.79 13.30 25.80%
DY 6.97 0.00 7.75 5.03 7.23 0.00 6.62 3.50%
P/NAPS 1.50 1.63 1.46 1.39 1.49 1.50 1.63 -5.40%

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