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

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
18-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2013
Quarter
20-May-2012
Profit Trend
QoQ- -70.62%
YoY- 46.43%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 CAGR
Revenue 467,127 335,444 214,110 101,625 344,269 249,994 160,185 103.45%
PBT 181,107 129,006 82,105 38,407 128,061 91,160 57,307 114.60%
Tax -46,981 -33,888 -21,928 -10,318 -32,454 -23,269 -14,671 116.49%
NP 134,126 95,118 60,177 28,089 95,607 67,891 42,636 113.95%
-
NP to SH 134,126 95,118 60,177 28,089 95,607 67,891 42,636 113.95%
-
Tax Rate 25.94% 26.27% 26.71% 26.86% 25.34% 25.53% 25.60% -
Total Cost 333,001 240,326 153,933 73,536 248,662 182,103 117,549 99.57%
-
Net Worth 388,657 343,618 377,981 359,961 340,810 303,577 303,600 17.81%
Dividend
20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 CAGR
Div 46,299 20,138 19,199 - 36,001 15,838 15,840 103.76%
Div Payout % 34.52% 21.17% 31.90% - 37.66% 23.33% 37.15% -
Equity
20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 CAGR
Net Worth 388,657 343,618 377,981 359,961 340,810 303,577 303,600 17.81%
NOSH 130,422 125,867 119,994 119,987 120,003 119,991 120,000 5.68%
Ratio Analysis
20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 CAGR
NP Margin 28.71% 28.36% 28.11% 27.64% 27.77% 27.16% 26.62% -
ROE 34.51% 27.68% 15.92% 7.80% 28.05% 22.36% 14.04% -
Per Share
20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 CAGR
RPS 358.17 266.51 178.43 84.70 286.88 208.34 133.49 92.51%
EPS 102.84 75.57 50.15 23.41 79.67 56.58 35.53 102.44%
DPS 35.50 16.00 16.00 0.00 30.00 13.20 13.20 92.81%
NAPS 2.98 2.73 3.15 3.00 2.84 2.53 2.53 11.47%
Adjusted Per Share Value based on latest NOSH - 119,987
20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 CAGR
RPS 91.48 65.69 41.93 19.90 67.42 48.96 31.37 103.45%
EPS 26.27 18.63 11.79 5.50 18.72 13.30 8.35 113.96%
DPS 9.07 3.94 3.76 0.00 7.05 3.10 3.10 103.90%
NAPS 0.7612 0.6729 0.7402 0.705 0.6675 0.5945 0.5946 17.81%
Price Multiplier on Financial Quarter End Date
20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 CAGR
Date 20/02/13 20/11/12 17/08/12 18/05/12 20/02/12 18/11/11 19/08/11 -
Price 11.34 12.80 9.60 8.27 6.33 4.58 3.92 -
P/RPS 3.17 4.80 5.38 9.76 2.21 2.20 2.94 5.12%
P/EPS 11.03 16.94 19.14 35.33 7.95 8.09 11.03 0.00%
EY 9.07 5.90 5.22 2.83 12.59 12.35 9.06 0.07%
DY 3.13 1.25 1.67 0.00 4.74 2.88 3.37 -4.78%
P/NAPS 3.81 4.69 3.05 2.76 2.23 1.81 1.55 81.64%
Price Multiplier on Announcement Date
20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 CAGR
Date 18/04/13 19/12/12 20/09/12 18/06/12 19/04/12 20/12/11 21/09/11 -
Price 15.30 12.08 10.36 8.78 7.28 5.47 3.79 -
P/RPS 4.27 4.53 5.81 10.37 2.54 2.63 2.84 31.07%
P/EPS 14.88 15.99 20.66 37.51 9.14 9.67 10.67 24.69%
EY 6.72 6.26 4.84 2.67 10.94 10.34 9.37 -19.79%
DY 2.32 1.32 1.54 0.00 4.12 2.41 3.48 -23.59%
P/NAPS 5.13 4.42 3.29 2.93 2.56 2.16 1.50 126.15%

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