[AEONCR] QoQ Cumulative Quarter Result on 20-Aug-2011

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2012
Quarter
20-Aug-2011
Profit Trend
QoQ- 122.26%
YoY- 52.35%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
Revenue 101,625 344,269 249,994 160,185 77,149 269,610 195,885 -35.46%
PBT 38,407 128,061 91,160 57,307 25,785 85,024 59,012 -24.91%
Tax -10,318 -32,454 -23,269 -14,671 -6,602 -21,595 -14,986 -22.04%
NP 28,089 95,607 67,891 42,636 19,183 63,429 44,026 -25.90%
-
NP to SH 28,089 95,607 67,891 42,636 19,183 63,429 44,026 -25.90%
-
Tax Rate 26.86% 25.34% 25.53% 25.60% 25.60% 25.40% 25.39% -
Total Cost 73,536 248,662 182,103 117,549 57,966 206,181 151,859 -38.36%
-
Net Worth 359,961 340,810 303,577 303,600 299,921 281,986 262,788 23.36%
Dividend
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
Div - 36,001 15,838 15,840 - 31,798 13,799 -
Div Payout % - 37.66% 23.33% 37.15% - 50.13% 31.34% -
Equity
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
Net Worth 359,961 340,810 303,577 303,600 299,921 281,986 262,788 23.36%
NOSH 119,987 120,003 119,991 120,000 119,968 119,994 119,994 -0.00%
Ratio Analysis
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
NP Margin 27.64% 27.77% 27.16% 26.62% 24.86% 23.53% 22.48% -
ROE 7.80% 28.05% 22.36% 14.04% 6.40% 22.49% 16.75% -
Per Share
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
RPS 84.70 286.88 208.34 133.49 64.31 224.69 163.24 -35.45%
EPS 23.41 79.67 56.58 35.53 15.99 52.86 36.69 -25.90%
DPS 0.00 30.00 13.20 13.20 0.00 26.50 11.50 -
NAPS 3.00 2.84 2.53 2.53 2.50 2.35 2.19 23.36%
Adjusted Per Share Value based on latest NOSH - 120,025
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
RPS 19.91 67.44 48.97 31.38 15.11 52.82 38.37 -35.45%
EPS 5.50 18.73 13.30 8.35 3.76 12.43 8.62 -25.90%
DPS 0.00 7.05 3.10 3.10 0.00 6.23 2.70 -
NAPS 0.7052 0.6676 0.5947 0.5947 0.5875 0.5524 0.5148 23.36%
Price Multiplier on Financial Quarter End Date
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
Date 18/05/12 20/02/12 18/11/11 19/08/11 20/05/11 18/02/11 19/11/10 -
Price 8.27 6.33 4.58 3.92 3.67 3.11 3.12 -
P/RPS 9.76 2.21 2.20 2.94 5.71 1.38 1.91 196.96%
P/EPS 35.33 7.95 8.09 11.03 22.95 5.88 8.50 158.73%
EY 2.83 12.59 12.35 9.06 4.36 17.00 11.76 -61.34%
DY 0.00 4.74 2.88 3.37 0.00 8.52 3.69 -
P/NAPS 2.76 2.23 1.81 1.55 1.47 1.32 1.42 55.80%
Price Multiplier on Announcement Date
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
Date 18/06/12 19/04/12 20/12/11 21/09/11 14/06/11 19/04/11 21/12/10 -
Price 8.78 7.28 5.47 3.79 4.08 3.42 3.05 -
P/RPS 10.37 2.54 2.63 2.84 6.34 1.52 1.87 213.62%
P/EPS 37.51 9.14 9.67 10.67 25.52 6.47 8.31 173.37%
EY 2.67 10.94 10.34 9.37 3.92 15.46 12.03 -63.37%
DY 0.00 4.12 2.41 3.48 0.00 7.75 3.77 -
P/NAPS 2.93 2.56 2.16 1.50 1.63 1.46 1.39 64.47%

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