[AEONCR] QoQ Quarter Result on 20-May-2010

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
15-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2011
Quarter
20-May-2010
Profit Trend
QoQ- -7.71%
YoY- 8.21%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Revenue 73,725 68,188 64,739 62,957 62,981 53,165 52,306 25.63%
PBT 26,012 21,495 19,816 17,701 18,666 19,005 18,182 26.88%
Tax -6,609 -5,454 -5,033 -4,499 -4,361 -4,727 -4,690 25.61%
NP 19,403 16,041 14,783 13,202 14,305 14,278 13,492 27.32%
-
NP to SH 19,403 16,041 14,783 13,202 14,305 14,278 13,492 27.32%
-
Tax Rate 25.41% 25.37% 25.40% 25.42% 23.36% 24.87% 25.79% -
Total Cost 54,322 52,147 49,956 49,755 48,676 38,887 38,814 25.04%
-
Net Worth 281,985 262,750 256,782 254,438 250,817 236,366 231,668 13.95%
Dividend
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Div 17,999 - 13,799 - 14,401 - 12,603 26.73%
Div Payout % 92.76% - 93.34% - 100.67% - 93.42% -
Equity
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Net Worth 281,985 262,750 256,782 254,438 250,817 236,366 231,668 13.95%
NOSH 119,993 119,977 119,991 120,018 120,008 119,983 120,035 -0.02%
Ratio Analysis
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
NP Margin 26.32% 23.52% 22.83% 20.97% 22.71% 26.86% 25.79% -
ROE 6.88% 6.11% 5.76% 5.19% 5.70% 6.04% 5.82% -
Per Share
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
RPS 61.44 56.83 53.95 52.46 52.48 44.31 43.58 25.65%
EPS 16.17 13.37 12.32 11.00 11.92 11.90 11.24 27.35%
DPS 15.00 0.00 11.50 0.00 12.00 0.00 10.50 26.76%
NAPS 2.35 2.19 2.14 2.12 2.09 1.97 1.93 13.98%
Adjusted Per Share Value based on latest NOSH - 120,018
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
RPS 14.44 13.35 12.68 12.33 12.33 10.41 10.24 25.67%
EPS 3.80 3.14 2.90 2.59 2.80 2.80 2.64 27.39%
DPS 3.52 0.00 2.70 0.00 2.82 0.00 2.47 26.55%
NAPS 0.5522 0.5146 0.5029 0.4983 0.4912 0.4629 0.4537 13.95%
Price Multiplier on Financial Quarter End Date
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Date 18/02/11 19/11/10 20/08/10 20/05/10 19/02/10 20/11/09 20/08/09 -
Price 3.11 3.12 3.12 3.20 3.29 3.33 3.10 -
P/RPS 5.06 5.49 5.78 6.10 6.27 7.52 7.11 -20.23%
P/EPS 19.23 23.34 25.32 29.09 27.60 27.98 27.58 -21.31%
EY 5.20 4.29 3.95 3.44 3.62 3.57 3.63 26.99%
DY 4.82 0.00 3.69 0.00 3.65 0.00 3.39 26.36%
P/NAPS 1.32 1.42 1.46 1.51 1.57 1.69 1.61 -12.36%
Price Multiplier on Announcement Date
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Date 19/04/11 21/12/10 21/09/10 15/06/10 19/04/10 16/12/09 17/09/09 -
Price 3.42 3.05 3.18 3.19 3.40 3.28 3.25 -
P/RPS 5.57 5.37 5.89 6.08 6.48 7.40 7.46 -17.65%
P/EPS 21.15 22.81 25.81 29.00 28.52 27.56 28.91 -18.76%
EY 4.73 4.38 3.87 3.45 3.51 3.63 3.46 23.10%
DY 4.39 0.00 3.62 0.00 3.53 0.00 3.23 22.63%
P/NAPS 1.46 1.39 1.49 1.50 1.63 1.66 1.68 -8.90%

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