[AEONCR] QoQ 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- 5.83%
YoY- 4.7%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
Revenue 64,739 62,957 62,981 53,165 52,306 51,537 50,893 17.45%
PBT 19,816 17,701 18,666 19,005 18,182 16,373 18,385 5.13%
Tax -5,033 -4,499 -4,361 -4,727 -4,690 -4,173 -4,782 3.47%
NP 14,783 13,202 14,305 14,278 13,492 12,200 13,603 5.71%
-
NP to SH 14,783 13,202 14,305 14,278 13,492 12,200 13,603 5.71%
-
Tax Rate 25.40% 25.42% 23.36% 24.87% 25.79% 25.49% 26.01% -
Total Cost 49,956 49,755 48,676 38,887 38,814 39,337 37,290 21.58%
-
Net Worth 256,782 254,438 250,817 236,366 231,668 227,925 215,920 12.28%
Dividend
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
Div 13,799 - 14,401 - 12,603 - 13,602 0.96%
Div Payout % 93.34% - 100.67% - 93.42% - 100.00% -
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 256,782 254,438 250,817 236,366 231,668 227,925 215,920 12.28%
NOSH 119,991 120,018 120,008 119,983 120,035 119,960 119,955 0.02%
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 22.83% 20.97% 22.71% 26.86% 25.79% 23.67% 26.73% -
ROE 5.76% 5.19% 5.70% 6.04% 5.82% 5.35% 6.30% -
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 53.95 52.46 52.48 44.31 43.58 42.96 42.43 17.41%
EPS 12.32 11.00 11.92 11.90 11.24 10.17 11.34 5.69%
DPS 11.50 0.00 12.00 0.00 10.50 0.00 11.34 0.94%
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 12.68 12.33 12.34 10.41 10.25 10.10 9.97 17.43%
EPS 2.90 2.59 2.80 2.80 2.64 2.39 2.66 5.94%
DPS 2.70 0.00 2.82 0.00 2.47 0.00 2.66 1.00%
NAPS 0.503 0.4984 0.4913 0.463 0.4538 0.4465 0.423 12.27%
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 5.78 6.10 6.27 7.52 7.11 5.49 5.23 6.91%
P/EPS 25.32 29.09 27.60 27.98 27.58 23.21 19.58 18.75%
EY 3.95 3.44 3.62 3.57 3.63 4.31 5.11 -15.81%
DY 3.69 0.00 3.65 0.00 3.39 0.00 5.11 -19.55%
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 5.89 6.08 6.48 7.40 7.46 6.05 5.40 5.97%
P/EPS 25.81 29.00 28.52 27.56 28.91 25.57 20.19 17.84%
EY 3.87 3.45 3.51 3.63 3.46 3.91 4.95 -15.17%
DY 3.62 0.00 3.53 0.00 3.23 0.00 4.95 -18.87%
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