[AEONCR] QoQ Quarter Result on 20-Nov-2011

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
20-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2012
Quarter
20-Nov-2011
Profit Trend
QoQ- 7.68%
YoY- 57.44%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
Revenue 112,486 101,625 94,275 89,809 83,035 77,149 73,725 32.56%
PBT 43,698 38,407 36,901 33,853 31,522 25,785 26,012 41.36%
Tax -11,610 -10,318 -9,185 -8,598 -8,069 -6,602 -6,609 45.63%
NP 32,088 28,089 27,716 25,255 23,453 19,183 19,403 39.88%
-
NP to SH 32,088 28,089 27,716 25,255 23,453 19,183 19,403 39.88%
-
Tax Rate 26.57% 26.86% 24.89% 25.40% 25.60% 25.60% 25.41% -
Total Cost 80,398 73,536 66,559 64,554 59,582 57,966 54,322 29.90%
-
Net Worth 378,000 359,961 340,750 303,539 303,664 299,921 281,985 21.59%
Dividend
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
Div 19,200 - 20,157 - 15,843 - 17,999 4.40%
Div Payout % 59.84% - 72.73% - 67.55% - 92.76% -
Equity
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
Net Worth 378,000 359,961 340,750 303,539 303,664 299,921 281,985 21.59%
NOSH 120,000 119,987 119,982 119,976 120,025 119,968 119,993 0.00%
Ratio Analysis
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
NP Margin 28.53% 27.64% 29.40% 28.12% 28.24% 24.86% 26.32% -
ROE 8.49% 7.80% 8.13% 8.32% 7.72% 6.40% 6.88% -
Per Share
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
RPS 93.74 84.70 78.57 74.86 69.18 64.31 61.44 32.56%
EPS 26.74 23.41 23.10 21.05 19.54 15.99 16.17 39.88%
DPS 16.00 0.00 16.80 0.00 13.20 0.00 15.00 4.40%
NAPS 3.15 3.00 2.84 2.53 2.53 2.50 2.35 21.59%
Adjusted Per Share Value based on latest NOSH - 119,976
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
RPS 22.03 19.90 18.46 17.59 16.26 15.11 14.44 32.55%
EPS 6.28 5.50 5.43 4.95 4.59 3.76 3.80 39.82%
DPS 3.76 0.00 3.95 0.00 3.10 0.00 3.52 4.49%
NAPS 0.7403 0.705 0.6673 0.5945 0.5947 0.5874 0.5522 21.60%
Price Multiplier on Financial Quarter End Date
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
Date 17/08/12 18/05/12 20/02/12 18/11/11 19/08/11 20/05/11 18/02/11 -
Price 9.60 8.27 6.33 4.58 3.92 3.67 3.11 -
P/RPS 10.24 9.76 8.06 6.12 5.67 5.71 5.06 60.06%
P/EPS 35.90 35.33 27.40 21.76 20.06 22.95 19.23 51.67%
EY 2.79 2.83 3.65 4.60 4.98 4.36 5.20 -33.99%
DY 1.67 0.00 2.65 0.00 3.37 0.00 4.82 -50.70%
P/NAPS 3.05 2.76 2.23 1.81 1.55 1.47 1.32 74.86%
Price Multiplier on Announcement Date
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
Date 20/09/12 18/06/12 19/04/12 20/12/11 21/09/11 14/06/11 19/04/11 -
Price 10.36 8.78 7.28 5.47 3.79 4.08 3.42 -
P/RPS 11.05 10.37 9.27 7.31 5.48 6.34 5.57 57.94%
P/EPS 38.74 37.51 31.52 25.99 19.40 25.52 21.15 49.75%
EY 2.58 2.67 3.17 3.85 5.16 3.92 4.73 -33.26%
DY 1.54 0.00 2.31 0.00 3.48 0.00 4.39 -50.29%
P/NAPS 3.29 2.93 2.56 2.16 1.50 1.63 1.46 71.96%

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