[AEONCR] QoQ Quarter Result on 20-Aug-2012

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2013
Quarter
20-Aug-2012
Profit Trend
QoQ- 14.24%
YoY- 36.82%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 CAGR
Revenue 143,871 131,683 121,334 112,486 101,625 94,275 89,809 36.94%
PBT 56,033 52,101 46,901 43,698 38,407 36,901 33,853 39.96%
Tax -14,691 -13,093 -11,960 -11,610 -10,318 -9,185 -8,598 42.96%
NP 41,342 39,008 34,941 32,088 28,089 27,716 25,255 38.93%
-
NP to SH 41,342 39,008 34,941 32,088 28,089 27,716 25,255 38.93%
-
Tax Rate 26.22% 25.13% 25.50% 26.57% 26.86% 24.89% 25.40% -
Total Cost 102,529 92,675 86,393 80,398 73,536 66,559 64,554 36.16%
-
Net Worth 469,435 429,102 375,251 378,000 359,961 340,750 303,539 33.76%
Dividend
20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 CAGR
Div - 28,078 - 19,200 - 20,157 - -
Div Payout % - 71.98% - 59.84% - 72.73% - -
Equity
20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 CAGR
Net Worth 469,435 429,102 375,251 378,000 359,961 340,750 303,539 33.76%
NOSH 143,998 143,994 137,454 120,000 119,987 119,982 119,976 12.95%
Ratio Analysis
20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 CAGR
NP Margin 28.74% 29.62% 28.80% 28.53% 27.64% 29.40% 28.12% -
ROE 8.81% 9.09% 9.31% 8.49% 7.80% 8.13% 8.32% -
Per Share
20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 CAGR
RPS 99.91 91.45 88.27 93.74 84.70 78.57 74.86 21.24%
EPS 28.71 27.09 25.42 26.74 23.41 23.10 21.05 23.00%
DPS 0.00 19.50 0.00 16.00 0.00 16.80 0.00 -
NAPS 3.26 2.98 2.73 3.15 3.00 2.84 2.53 18.43%
Adjusted Per Share Value based on latest NOSH - 120,000
20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 CAGR
RPS 28.18 25.80 23.77 22.04 19.91 18.47 17.59 36.95%
EPS 8.10 7.64 6.84 6.29 5.50 5.43 4.95 38.90%
DPS 0.00 5.50 0.00 3.76 0.00 3.95 0.00 -
NAPS 0.9196 0.8406 0.7351 0.7405 0.7052 0.6675 0.5946 33.77%
Price Multiplier on Financial Quarter End Date
20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 CAGR
Date 20/05/13 20/02/13 20/11/12 17/08/12 18/05/12 20/02/12 18/11/11 -
Price 16.56 11.34 12.80 9.60 8.27 6.33 4.58 -
P/RPS 16.57 12.40 14.50 10.24 9.76 8.06 6.12 94.37%
P/EPS 57.68 41.86 50.35 35.90 35.33 27.40 21.76 91.64%
EY 1.73 2.39 1.99 2.79 2.83 3.65 4.60 -47.92%
DY 0.00 1.72 0.00 1.67 0.00 2.65 0.00 -
P/NAPS 5.08 3.81 4.69 3.05 2.76 2.23 1.81 99.09%
Price Multiplier on Announcement Date
20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 CAGR
Date 17/06/13 18/04/13 19/12/12 20/09/12 18/06/12 19/04/12 20/12/11 -
Price 16.60 15.30 12.08 10.36 8.78 7.28 5.47 -
P/RPS 16.61 16.73 13.68 11.05 10.37 9.27 7.31 72.92%
P/EPS 57.82 56.48 47.52 38.74 37.51 31.52 25.99 70.50%
EY 1.73 1.77 2.10 2.58 2.67 3.17 3.85 -41.36%
DY 0.00 1.27 0.00 1.54 0.00 2.31 0.00 -
P/NAPS 5.09 5.13 4.42 3.29 2.93 2.56 2.16 77.17%

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