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

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
14-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2012
Quarter
20-May-2011
Profit Trend
QoQ- -69.76%
YoY- 45.3%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 CAGR
Revenue 344,269 249,994 160,185 77,149 269,610 195,885 127,697 93.35%
PBT 128,061 91,160 57,307 25,785 85,024 59,012 37,517 126.19%
Tax -32,454 -23,269 -14,671 -6,602 -21,595 -14,986 -9,532 125.81%
NP 95,607 67,891 42,636 19,183 63,429 44,026 27,985 126.32%
-
NP to SH 95,607 67,891 42,636 19,183 63,429 44,026 27,985 126.32%
-
Tax Rate 25.34% 25.53% 25.60% 25.60% 25.40% 25.39% 25.41% -
Total Cost 248,662 182,103 117,549 57,966 206,181 151,859 99,712 83.59%
-
Net Worth 340,810 303,577 303,600 299,921 281,986 262,788 256,809 20.70%
Dividend
20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 CAGR
Div 36,001 15,838 15,840 - 31,798 13,799 13,800 89.17%
Div Payout % 37.66% 23.33% 37.15% - 50.13% 31.34% 49.31% -
Equity
20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 CAGR
Net Worth 340,810 303,577 303,600 299,921 281,986 262,788 256,809 20.70%
NOSH 120,003 119,991 120,000 119,968 119,994 119,994 120,004 -0.00%
Ratio Analysis
20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 CAGR
NP Margin 27.77% 27.16% 26.62% 24.86% 23.53% 22.48% 21.92% -
ROE 28.05% 22.36% 14.04% 6.40% 22.49% 16.75% 10.90% -
Per Share
20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 CAGR
RPS 286.88 208.34 133.49 64.31 224.69 163.24 106.41 93.35%
EPS 79.67 56.58 35.53 15.99 52.86 36.69 23.32 126.32%
DPS 30.00 13.20 13.20 0.00 26.50 11.50 11.50 89.17%
NAPS 2.84 2.53 2.53 2.50 2.35 2.19 2.14 20.70%
Adjusted Per Share Value based on latest NOSH - 119,968
20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 CAGR
RPS 67.42 48.96 31.37 15.11 52.80 38.36 25.01 93.34%
EPS 18.72 13.30 8.35 3.76 12.42 8.62 5.48 126.31%
DPS 7.05 3.10 3.10 0.00 6.23 2.70 2.70 89.28%
NAPS 0.6675 0.5945 0.5946 0.5874 0.5522 0.5146 0.5029 20.71%
Price Multiplier on Financial Quarter End Date
20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 CAGR
Date 20/02/12 18/11/11 19/08/11 20/05/11 18/02/11 19/11/10 20/08/10 -
Price 6.33 4.58 3.92 3.67 3.11 3.12 3.12 -
P/RPS 2.21 2.20 2.94 5.71 1.38 1.91 2.93 -17.09%
P/EPS 7.95 8.09 11.03 22.95 5.88 8.50 13.38 -29.25%
EY 12.59 12.35 9.06 4.36 17.00 11.76 7.47 41.48%
DY 4.74 2.88 3.37 0.00 8.52 3.69 3.69 18.11%
P/NAPS 2.23 1.81 1.55 1.47 1.32 1.42 1.46 32.52%
Price Multiplier on Announcement Date
20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 CAGR
Date 19/04/12 20/12/11 21/09/11 14/06/11 19/04/11 21/12/10 21/09/10 -
Price 7.28 5.47 3.79 4.08 3.42 3.05 3.18 -
P/RPS 2.54 2.63 2.84 6.34 1.52 1.87 2.99 -10.27%
P/EPS 9.14 9.67 10.67 25.52 6.47 8.31 13.64 -23.36%
EY 10.94 10.34 9.37 3.92 15.46 12.03 7.33 30.50%
DY 4.12 2.41 3.48 0.00 7.75 3.77 3.62 8.98%
P/NAPS 2.56 2.16 1.50 1.63 1.46 1.39 1.49 43.30%

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