[AEONCR] QoQ 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- 8.51%
YoY- 12.35%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
Revenue 83,035 77,149 73,725 68,188 64,739 62,957 62,981 20.29%
PBT 31,522 25,785 26,012 21,495 19,816 17,701 18,666 41.94%
Tax -8,069 -6,602 -6,609 -5,454 -5,033 -4,499 -4,361 50.88%
NP 23,453 19,183 19,403 16,041 14,783 13,202 14,305 39.16%
-
NP to SH 23,453 19,183 19,403 16,041 14,783 13,202 14,305 39.16%
-
Tax Rate 25.60% 25.60% 25.41% 25.37% 25.40% 25.42% 23.36% -
Total Cost 59,582 57,966 54,322 52,147 49,956 49,755 48,676 14.47%
-
Net Worth 303,664 299,921 281,985 262,750 256,782 254,438 250,817 13.63%
Dividend
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
Div 15,843 - 17,999 - 13,799 - 14,401 6.58%
Div Payout % 67.55% - 92.76% - 93.34% - 100.67% -
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 303,664 299,921 281,985 262,750 256,782 254,438 250,817 13.63%
NOSH 120,025 119,968 119,993 119,977 119,991 120,018 120,008 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 28.24% 24.86% 26.32% 23.52% 22.83% 20.97% 22.71% -
ROE 7.72% 6.40% 6.88% 6.11% 5.76% 5.19% 5.70% -
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 69.18 64.31 61.44 56.83 53.95 52.46 52.48 20.28%
EPS 19.54 15.99 16.17 13.37 12.32 11.00 11.92 39.15%
DPS 13.20 0.00 15.00 0.00 11.50 0.00 12.00 6.57%
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 16.26 15.11 14.44 13.35 12.68 12.33 12.33 20.31%
EPS 4.59 3.76 3.80 3.14 2.90 2.59 2.80 39.15%
DPS 3.10 0.00 3.52 0.00 2.70 0.00 2.82 6.53%
NAPS 0.5947 0.5874 0.5522 0.5146 0.5029 0.4983 0.4912 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 5.67 5.71 5.06 5.49 5.78 6.10 6.27 -6.50%
P/EPS 20.06 22.95 19.23 23.34 25.32 29.09 27.60 -19.20%
EY 4.98 4.36 5.20 4.29 3.95 3.44 3.62 23.76%
DY 3.37 0.00 4.82 0.00 3.69 0.00 3.65 -5.19%
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 5.48 6.34 5.57 5.37 5.89 6.08 6.48 -10.60%
P/EPS 19.40 25.52 21.15 22.81 25.81 29.00 28.52 -22.70%
EY 5.16 3.92 4.73 4.38 3.87 3.45 3.51 29.38%
DY 3.48 0.00 4.39 0.00 3.62 0.00 3.53 -0.94%
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