[AEONCR] QoQ Cumulative Quarter Result on 20-Aug-2010

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2011
Quarter
20-Aug-2010
Profit Trend
QoQ- 111.98%
YoY- 8.92%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 CAGR
Revenue 77,149 269,610 195,885 127,697 62,957 248,408 157,008 -37.81%
PBT 25,785 85,024 59,012 37,517 17,701 72,226 53,560 -38.65%
Tax -6,602 -21,595 -14,986 -9,532 -4,499 -17,951 -13,590 -38.28%
NP 19,183 63,429 44,026 27,985 13,202 54,275 39,970 -38.78%
-
NP to SH 19,183 63,429 44,026 27,985 13,202 54,275 39,970 -38.78%
-
Tax Rate 25.60% 25.40% 25.39% 25.41% 25.42% 24.85% 25.37% -
Total Cost 57,966 206,181 151,859 99,712 49,755 194,133 117,038 -37.48%
-
Net Worth 299,921 281,986 262,788 256,809 254,438 250,795 236,388 17.24%
Dividend
20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 CAGR
Div - 31,798 13,799 13,800 - 26,999 12,599 -
Div Payout % - 50.13% 31.34% 49.31% - 49.75% 31.52% -
Equity
20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 CAGR
Net Worth 299,921 281,986 262,788 256,809 254,438 250,795 236,388 17.24%
NOSH 119,968 119,994 119,994 120,004 120,018 119,997 119,993 -0.01%
Ratio Analysis
20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 CAGR
NP Margin 24.86% 23.53% 22.48% 21.92% 20.97% 21.85% 25.46% -
ROE 6.40% 22.49% 16.75% 10.90% 5.19% 21.64% 16.91% -
Per Share
20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 CAGR
RPS 64.31 224.69 163.24 106.41 52.46 207.01 130.85 -37.80%
EPS 15.99 52.86 36.69 23.32 11.00 45.23 33.31 -38.77%
DPS 0.00 26.50 11.50 11.50 0.00 22.50 10.50 -
NAPS 2.50 2.35 2.19 2.14 2.12 2.09 1.97 17.26%
Adjusted Per Share Value based on latest NOSH - 119,991
20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 CAGR
RPS 15.11 52.82 38.37 25.02 12.33 48.66 30.76 -37.82%
EPS 3.76 12.43 8.62 5.48 2.59 10.63 7.83 -38.76%
DPS 0.00 6.23 2.70 2.70 0.00 5.29 2.47 -
NAPS 0.5876 0.5524 0.5148 0.5031 0.4985 0.4913 0.4631 17.25%
Price Multiplier on Financial Quarter End Date
20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 CAGR
Date 20/05/11 18/02/11 19/11/10 20/08/10 20/05/10 19/02/10 20/11/09 -
Price 3.67 3.11 3.12 3.12 3.20 3.29 3.33 -
P/RPS 5.71 1.38 1.91 2.93 6.10 1.59 2.54 71.86%
P/EPS 22.95 5.88 8.50 13.38 29.09 7.27 10.00 74.25%
EY 4.36 17.00 11.76 7.47 3.44 13.75 10.00 -42.58%
DY 0.00 8.52 3.69 3.69 0.00 6.84 3.15 -
P/NAPS 1.47 1.32 1.42 1.46 1.51 1.57 1.69 -8.90%
Price Multiplier on Announcement Date
20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 CAGR
Date 14/06/11 19/04/11 21/12/10 21/09/10 15/06/10 19/04/10 16/12/09 -
Price 4.08 3.42 3.05 3.18 3.19 3.40 3.28 -
P/RPS 6.34 1.52 1.87 2.99 6.08 1.64 2.51 85.78%
P/EPS 25.52 6.47 8.31 13.64 29.00 7.52 9.85 88.96%
EY 3.92 15.46 12.03 7.33 3.45 13.30 10.16 -47.09%
DY 0.00 7.75 3.77 3.62 0.00 6.62 3.20 -
P/NAPS 1.63 1.46 1.39 1.49 1.50 1.63 1.66 -1.21%

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