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

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
15-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2011
Quarter
20-May-2010
Profit Trend
QoQ- -75.68%
YoY- 8.21%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Revenue 269,610 195,885 127,697 62,957 248,408 157,008 103,843 88.57%
PBT 85,024 59,012 37,517 17,701 72,226 53,560 34,555 81.95%
Tax -21,595 -14,986 -9,532 -4,499 -17,951 -13,590 -8,863 80.77%
NP 63,429 44,026 27,985 13,202 54,275 39,970 25,692 82.36%
-
NP to SH 63,429 44,026 27,985 13,202 54,275 39,970 25,692 82.36%
-
Tax Rate 25.40% 25.39% 25.41% 25.42% 24.85% 25.37% 25.65% -
Total Cost 206,181 151,859 99,712 49,755 194,133 117,038 78,151 90.59%
-
Net Worth 281,986 262,788 256,809 254,438 250,795 236,388 231,599 13.98%
Dividend
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Div 31,798 13,799 13,800 - 26,999 12,599 12,600 85.04%
Div Payout % 50.13% 31.34% 49.31% - 49.75% 31.52% 49.04% -
Equity
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Net Worth 281,986 262,788 256,809 254,438 250,795 236,388 231,599 13.98%
NOSH 119,994 119,994 120,004 120,018 119,997 119,993 120,000 -0.00%
Ratio Analysis
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
NP Margin 23.53% 22.48% 21.92% 20.97% 21.85% 25.46% 24.74% -
ROE 22.49% 16.75% 10.90% 5.19% 21.64% 16.91% 11.09% -
Per Share
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
RPS 224.69 163.24 106.41 52.46 207.01 130.85 86.54 88.57%
EPS 52.86 36.69 23.32 11.00 45.23 33.31 21.41 82.37%
DPS 26.50 11.50 11.50 0.00 22.50 10.50 10.50 85.05%
NAPS 2.35 2.19 2.14 2.12 2.09 1.97 1.93 13.98%
Adjusted Per Share Value based on latest NOSH - 120,018
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
RPS 52.82 38.37 25.02 12.33 48.66 30.76 20.34 88.60%
EPS 12.43 8.62 5.48 2.59 10.63 7.83 5.03 82.48%
DPS 6.23 2.70 2.70 0.00 5.29 2.47 2.47 84.98%
NAPS 0.5524 0.5148 0.5031 0.4984 0.4913 0.4631 0.4537 13.98%
Price Multiplier on Financial Quarter End Date
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Date 18/02/11 19/11/10 20/08/10 20/05/10 19/02/10 20/11/09 20/08/09 -
Price 3.11 3.12 3.12 3.20 3.29 3.33 3.10 -
P/RPS 1.38 1.91 2.93 6.10 1.59 2.54 3.58 -46.94%
P/EPS 5.88 8.50 13.38 29.09 7.27 10.00 14.48 -45.07%
EY 17.00 11.76 7.47 3.44 13.75 10.00 6.91 81.94%
DY 8.52 3.69 3.69 0.00 6.84 3.15 3.39 84.54%
P/NAPS 1.32 1.42 1.46 1.51 1.57 1.69 1.61 -12.36%
Price Multiplier on Announcement Date
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Date 19/04/11 21/12/10 21/09/10 15/06/10 19/04/10 16/12/09 17/09/09 -
Price 3.42 3.05 3.18 3.19 3.40 3.28 3.25 -
P/RPS 1.52 1.87 2.99 6.08 1.64 2.51 3.76 -45.23%
P/EPS 6.47 8.31 13.64 29.00 7.52 9.85 15.18 -43.27%
EY 15.46 12.03 7.33 3.45 13.30 10.16 6.59 76.28%
DY 7.75 3.77 3.62 0.00 6.62 3.20 3.23 78.93%
P/NAPS 1.46 1.39 1.49 1.50 1.63 1.66 1.68 -8.90%

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