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

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
20-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2012
Quarter
20-Nov-2011
Profit Trend
QoQ- 6.16%
YoY- 54.21%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
Revenue 428,220 406,500 344,269 333,325 320,370 308,596 269,610 36.16%
PBT 164,210 153,628 128,061 121,546 114,614 103,140 85,024 55.14%
Tax -43,856 -41,272 -32,454 -31,025 -29,342 -26,408 -21,595 60.43%
NP 120,354 112,356 95,607 90,521 85,272 76,732 63,429 53.32%
-
NP to SH 120,354 112,356 95,607 90,521 85,272 76,732 63,429 53.32%
-
Tax Rate 26.71% 26.86% 25.34% 25.53% 25.60% 25.60% 25.40% -
Total Cost 307,866 294,144 248,662 242,804 235,098 231,864 206,181 30.67%
-
Net Worth 377,981 359,961 340,810 303,577 303,600 299,921 281,986 21.59%
Dividend
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
Div 38,398 - 36,001 21,118 31,680 - 31,798 13.41%
Div Payout % 31.90% - 37.66% 23.33% 37.15% - 50.13% -
Equity
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
Net Worth 377,981 359,961 340,810 303,577 303,600 299,921 281,986 21.59%
NOSH 119,994 119,987 120,003 119,991 120,000 119,968 119,994 0.00%
Ratio Analysis
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
NP Margin 28.11% 27.64% 27.77% 27.16% 26.62% 24.86% 23.53% -
ROE 31.84% 31.21% 28.05% 29.82% 28.09% 25.58% 22.49% -
Per Share
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
RPS 356.87 338.79 286.88 277.79 266.98 257.23 224.69 36.16%
EPS 100.30 93.64 79.67 75.44 71.06 63.96 52.86 53.32%
DPS 32.00 0.00 30.00 17.60 26.40 0.00 26.50 13.41%
NAPS 3.15 3.00 2.84 2.53 2.53 2.50 2.35 21.59%
Adjusted Per Share Value based on latest NOSH - 119,976
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
RPS 83.86 79.61 67.42 65.28 62.74 60.44 52.80 36.16%
EPS 23.57 22.00 18.72 17.73 16.70 15.03 12.42 53.34%
DPS 7.52 0.00 7.05 4.14 6.20 0.00 6.23 13.37%
NAPS 0.7402 0.705 0.6675 0.5945 0.5946 0.5874 0.5522 21.59%
Price Multiplier on Financial Quarter End Date
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
Date 17/08/12 18/05/12 20/02/12 18/11/11 19/08/11 20/05/11 18/02/11 -
Price 9.60 8.27 6.33 4.58 3.92 3.67 3.11 -
P/RPS 2.69 2.44 2.21 1.65 1.47 1.43 1.38 56.10%
P/EPS 9.57 8.83 7.95 6.07 5.52 5.74 5.88 38.40%
EY 10.45 11.32 12.59 16.47 18.13 17.43 17.00 -27.72%
DY 3.33 0.00 4.74 3.84 6.73 0.00 8.52 -46.57%
P/NAPS 3.05 2.76 2.23 1.81 1.55 1.47 1.32 74.86%
Price Multiplier on Announcement Date
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
Date 20/09/12 18/06/12 19/04/12 20/12/11 21/09/11 14/06/11 19/04/11 -
Price 10.36 8.78 7.28 5.47 3.79 4.08 3.42 -
P/RPS 2.90 2.59 2.54 1.97 1.42 1.59 1.52 53.88%
P/EPS 10.33 9.38 9.14 7.25 5.33 6.38 6.47 36.64%
EY 9.68 10.67 10.94 13.79 18.75 15.68 15.46 -26.83%
DY 3.09 0.00 4.12 3.22 6.97 0.00 7.75 -45.85%
P/NAPS 3.29 2.93 2.56 2.16 1.50 1.63 1.46 71.96%

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