[AEONCR] QoQ Cumulative Quarter Result on 20-Nov-2009

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2010
Quarter
20-Nov-2009
Profit Trend
QoQ- 55.57%
YoY- 13.7%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
Revenue 127,697 62,957 248,408 157,008 103,843 51,537 186,919 -22.48%
PBT 37,517 17,701 72,226 53,560 34,555 16,373 65,930 -31.40%
Tax -9,532 -4,499 -17,951 -13,590 -8,863 -4,173 -17,173 -32.53%
NP 27,985 13,202 54,275 39,970 25,692 12,200 48,757 -31.00%
-
NP to SH 27,985 13,202 54,275 39,970 25,692 12,200 48,757 -31.00%
-
Tax Rate 25.41% 25.42% 24.85% 25.37% 25.65% 25.49% 26.05% -
Total Cost 99,712 49,755 194,133 117,038 78,151 39,337 138,162 -19.58%
-
Net Worth 256,809 254,438 250,795 236,388 231,599 227,925 216,004 12.26%
Dividend
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
Div 13,800 - 26,999 12,599 12,600 - 24,120 -31.15%
Div Payout % 49.31% - 49.75% 31.52% 49.04% - 49.47% -
Equity
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
Net Worth 256,809 254,438 250,795 236,388 231,599 227,925 216,004 12.26%
NOSH 120,004 120,018 119,997 119,993 120,000 119,960 120,002 0.00%
Ratio Analysis
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
NP Margin 21.92% 20.97% 21.85% 25.46% 24.74% 23.67% 26.08% -
ROE 10.90% 5.19% 21.64% 16.91% 11.09% 5.35% 22.57% -
Per Share
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
RPS 106.41 52.46 207.01 130.85 86.54 42.96 155.76 -22.48%
EPS 23.32 11.00 45.23 33.31 21.41 10.17 40.63 -31.00%
DPS 11.50 0.00 22.50 10.50 10.50 0.00 20.10 -31.15%
NAPS 2.14 2.12 2.09 1.97 1.93 1.90 1.80 12.26%
Adjusted Per Share Value based on latest NOSH - 119,983
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
RPS 25.01 12.33 48.65 30.75 20.34 10.09 36.61 -22.48%
EPS 5.48 2.59 10.63 7.83 5.03 2.39 9.55 -31.01%
DPS 2.70 0.00 5.29 2.47 2.47 0.00 4.72 -31.16%
NAPS 0.5029 0.4983 0.4912 0.4629 0.4536 0.4464 0.423 12.26%
Price Multiplier on Financial Quarter End Date
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
Date 20/08/10 20/05/10 19/02/10 20/11/09 20/08/09 20/05/09 20/02/09 -
Price 3.12 3.20 3.29 3.33 3.10 2.36 2.22 -
P/RPS 2.93 6.10 1.59 2.54 3.58 5.49 1.43 61.53%
P/EPS 13.38 29.09 7.27 10.00 14.48 23.21 5.46 82.06%
EY 7.47 3.44 13.75 10.00 6.91 4.31 18.30 -45.06%
DY 3.69 0.00 6.84 3.15 3.39 0.00 9.05 -45.10%
P/NAPS 1.46 1.51 1.57 1.69 1.61 1.24 1.23 12.14%
Price Multiplier on Announcement Date
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
Date 21/09/10 15/06/10 19/04/10 16/12/09 17/09/09 19/06/09 17/04/09 -
Price 3.18 3.19 3.40 3.28 3.25 2.60 2.29 -
P/RPS 2.99 6.08 1.64 2.51 3.76 6.05 1.47 60.74%
P/EPS 13.64 29.00 7.52 9.85 15.18 25.57 5.64 80.46%
EY 7.33 3.45 13.30 10.16 6.59 3.91 17.74 -44.61%
DY 3.62 0.00 6.62 3.20 3.23 0.00 8.78 -44.69%
P/NAPS 1.49 1.50 1.63 1.66 1.68 1.37 1.27 11.27%

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