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

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2011
Quarter
20-Nov-2010
Profit Trend
QoQ- 57.32%
YoY- 10.15%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
Revenue 160,185 77,149 269,610 195,885 127,697 62,957 248,408 -25.42%
PBT 57,307 25,785 85,024 59,012 37,517 17,701 72,226 -14.33%
Tax -14,671 -6,602 -21,595 -14,986 -9,532 -4,499 -17,951 -12.61%
NP 42,636 19,183 63,429 44,026 27,985 13,202 54,275 -14.90%
-
NP to SH 42,636 19,183 63,429 44,026 27,985 13,202 54,275 -14.90%
-
Tax Rate 25.60% 25.60% 25.40% 25.39% 25.41% 25.42% 24.85% -
Total Cost 117,549 57,966 206,181 151,859 99,712 49,755 194,133 -28.49%
-
Net Worth 303,600 299,921 281,986 262,788 256,809 254,438 250,795 13.62%
Dividend
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
Div 15,840 - 31,798 13,799 13,800 - 26,999 -29.98%
Div Payout % 37.15% - 50.13% 31.34% 49.31% - 49.75% -
Equity
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
Net Worth 303,600 299,921 281,986 262,788 256,809 254,438 250,795 13.62%
NOSH 120,000 119,968 119,994 119,994 120,004 120,018 119,997 0.00%
Ratio Analysis
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
NP Margin 26.62% 24.86% 23.53% 22.48% 21.92% 20.97% 21.85% -
ROE 14.04% 6.40% 22.49% 16.75% 10.90% 5.19% 21.64% -
Per Share
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
RPS 133.49 64.31 224.69 163.24 106.41 52.46 207.01 -25.41%
EPS 35.53 15.99 52.86 36.69 23.32 11.00 45.23 -14.90%
DPS 13.20 0.00 26.50 11.50 11.50 0.00 22.50 -29.98%
NAPS 2.53 2.50 2.35 2.19 2.14 2.12 2.09 13.62%
Adjusted Per Share Value based on latest NOSH - 119,977
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
RPS 31.38 15.11 52.82 38.37 25.02 12.33 48.66 -25.41%
EPS 8.35 3.76 12.43 8.62 5.48 2.59 10.63 -14.90%
DPS 3.10 0.00 6.23 2.70 2.70 0.00 5.29 -30.04%
NAPS 0.5948 0.5876 0.5524 0.5148 0.5031 0.4985 0.4913 13.63%
Price Multiplier on Financial Quarter End Date
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
Date 19/08/11 20/05/11 18/02/11 19/11/10 20/08/10 20/05/10 19/02/10 -
Price 3.92 3.67 3.11 3.12 3.12 3.20 3.29 -
P/RPS 2.94 5.71 1.38 1.91 2.93 6.10 1.59 50.81%
P/EPS 11.03 22.95 5.88 8.50 13.38 29.09 7.27 32.13%
EY 9.06 4.36 17.00 11.76 7.47 3.44 13.75 -24.33%
DY 3.37 0.00 8.52 3.69 3.69 0.00 6.84 -37.70%
P/NAPS 1.55 1.47 1.32 1.42 1.46 1.51 1.57 -0.85%
Price Multiplier on Announcement Date
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
Date 21/09/11 14/06/11 19/04/11 21/12/10 21/09/10 15/06/10 19/04/10 -
Price 3.79 4.08 3.42 3.05 3.18 3.19 3.40 -
P/RPS 2.84 6.34 1.52 1.87 2.99 6.08 1.64 44.35%
P/EPS 10.67 25.52 6.47 8.31 13.64 29.00 7.52 26.35%
EY 9.37 3.92 15.46 12.03 7.33 3.45 13.30 -20.87%
DY 3.48 0.00 7.75 3.77 3.62 0.00 6.62 -34.94%
P/NAPS 1.50 1.63 1.46 1.39 1.49 1.50 1.63 -5.40%

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