[AEONCR] QoQ Cumulative Quarter Result on 20-Aug-2012

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2013
Quarter
20-Aug-2012
Profit Trend
QoQ- 114.24%
YoY- 41.14%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 CAGR
Revenue 143,871 467,127 335,444 214,110 101,625 344,269 249,994 -30.83%
PBT 56,033 181,107 129,006 82,105 38,407 128,061 91,160 -27.72%
Tax -14,691 -46,981 -33,888 -21,928 -10,318 -32,454 -23,269 -26.42%
NP 41,342 134,126 95,118 60,177 28,089 95,607 67,891 -28.17%
-
NP to SH 41,342 134,126 95,118 60,177 28,089 95,607 67,891 -28.17%
-
Tax Rate 26.22% 25.94% 26.27% 26.71% 26.86% 25.34% 25.53% -
Total Cost 102,529 333,001 240,326 153,933 73,536 248,662 182,103 -31.83%
-
Net Worth 469,435 388,657 343,618 377,981 359,961 340,810 303,577 33.75%
Dividend
20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 CAGR
Div - 46,299 20,138 19,199 - 36,001 15,838 -
Div Payout % - 34.52% 21.17% 31.90% - 37.66% 23.33% -
Equity
20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 CAGR
Net Worth 469,435 388,657 343,618 377,981 359,961 340,810 303,577 33.75%
NOSH 143,998 130,422 125,867 119,994 119,987 120,003 119,991 12.94%
Ratio Analysis
20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 CAGR
NP Margin 28.74% 28.71% 28.36% 28.11% 27.64% 27.77% 27.16% -
ROE 8.81% 34.51% 27.68% 15.92% 7.80% 28.05% 22.36% -
Per Share
20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 CAGR
RPS 99.91 358.17 266.51 178.43 84.70 286.88 208.34 -38.76%
EPS 28.71 102.84 75.57 50.15 23.41 79.67 56.58 -36.40%
DPS 0.00 35.50 16.00 16.00 0.00 30.00 13.20 -
NAPS 3.26 2.98 2.73 3.15 3.00 2.84 2.53 18.43%
Adjusted Per Share Value based on latest NOSH - 120,000
20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 CAGR
RPS 28.18 91.48 65.69 41.93 19.90 67.42 48.96 -30.82%
EPS 8.10 26.27 18.63 11.79 5.50 18.72 13.30 -28.17%
DPS 0.00 9.07 3.94 3.76 0.00 7.05 3.10 -
NAPS 0.9193 0.7611 0.6729 0.7402 0.705 0.6674 0.5945 33.75%
Price Multiplier on Financial Quarter End Date
20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 CAGR
Date 20/05/13 20/02/13 20/11/12 17/08/12 18/05/12 20/02/12 18/11/11 -
Price 16.56 11.34 12.80 9.60 8.27 6.33 4.58 -
P/RPS 16.57 3.17 4.80 5.38 9.76 2.21 2.20 284.71%
P/EPS 57.68 11.03 16.94 19.14 35.33 7.95 8.09 270.88%
EY 1.73 9.07 5.90 5.22 2.83 12.59 12.35 -73.05%
DY 0.00 3.13 1.25 1.67 0.00 4.74 2.88 -
P/NAPS 5.08 3.81 4.69 3.05 2.76 2.23 1.81 99.09%
Price Multiplier on Announcement Date
20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 CAGR
Date 17/06/13 18/04/13 19/12/12 20/09/12 18/06/12 19/04/12 20/12/11 -
Price 16.60 15.30 12.08 10.36 8.78 7.28 5.47 -
P/RPS 16.61 4.27 4.53 5.81 10.37 2.54 2.63 242.05%
P/EPS 57.82 14.88 15.99 20.66 37.51 9.14 9.67 229.79%
EY 1.73 6.72 6.26 4.84 2.67 10.94 10.34 -69.66%
DY 0.00 2.32 1.32 1.54 0.00 4.12 2.41 -
P/NAPS 5.09 5.13 4.42 3.29 2.93 2.56 2.16 77.17%

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