[AEONCR] QoQ 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- 1.35%
YoY- 46.43%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 CAGR
Revenue 131,683 121,334 112,486 101,625 94,275 89,809 83,035 35.80%
PBT 52,101 46,901 43,698 38,407 36,901 33,853 31,522 39.58%
Tax -13,093 -11,960 -11,610 -10,318 -9,185 -8,598 -8,069 37.88%
NP 39,008 34,941 32,088 28,089 27,716 25,255 23,453 40.16%
-
NP to SH 39,008 34,941 32,088 28,089 27,716 25,255 23,453 40.16%
-
Tax Rate 25.13% 25.50% 26.57% 26.86% 24.89% 25.40% 25.60% -
Total Cost 92,675 86,393 80,398 73,536 66,559 64,554 59,582 34.06%
-
Net Worth 429,102 375,251 378,000 359,961 340,750 303,539 303,664 25.79%
Dividend
20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 CAGR
Div 28,078 - 19,200 - 20,157 - 15,843 46.19%
Div Payout % 71.98% - 59.84% - 72.73% - 67.55% -
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 429,102 375,251 378,000 359,961 340,750 303,539 303,664 25.79%
NOSH 143,994 137,454 120,000 119,987 119,982 119,976 120,025 12.84%
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 29.62% 28.80% 28.53% 27.64% 29.40% 28.12% 28.24% -
ROE 9.09% 9.31% 8.49% 7.80% 8.13% 8.32% 7.72% -
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 91.45 88.27 93.74 84.70 78.57 74.86 69.18 20.34%
EPS 27.09 25.42 26.74 23.41 23.10 21.05 19.54 24.21%
DPS 19.50 0.00 16.00 0.00 16.80 0.00 13.20 29.55%
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 25.79 23.76 22.03 19.90 18.46 17.59 16.26 35.81%
EPS 7.64 6.84 6.28 5.50 5.43 4.95 4.59 40.23%
DPS 5.50 0.00 3.76 0.00 3.95 0.00 3.10 46.30%
NAPS 0.8404 0.7349 0.7403 0.705 0.6673 0.5945 0.5947 25.79%
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 12.40 14.50 10.24 9.76 8.06 6.12 5.67 68.08%
P/EPS 41.86 50.35 35.90 35.33 27.40 21.76 20.06 62.93%
EY 2.39 1.99 2.79 2.83 3.65 4.60 4.98 -38.56%
DY 1.72 0.00 1.67 0.00 2.65 0.00 3.37 -36.00%
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 16.73 13.68 11.05 10.37 9.27 7.31 5.48 109.73%
P/EPS 56.48 47.52 38.74 37.51 31.52 25.99 19.40 103.23%
EY 1.77 2.10 2.58 2.67 3.17 3.85 5.16 -50.83%
DY 1.27 0.00 1.54 0.00 2.31 0.00 3.48 -48.77%
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