[AEONCR] QoQ TTM Result on 20-Aug-2011

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2012
Quarter
20-Aug-2011
Profit Trend
QoQ- 12.49%
YoY- 38.03%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
Revenue 368,744 344,268 323,718 302,097 283,801 269,609 258,865 26.62%
PBT 140,683 128,061 117,172 104,814 93,108 85,024 77,678 48.63%
Tax -36,170 -32,454 -29,878 -26,734 -23,698 -21,595 -19,347 51.81%
NP 104,513 95,607 87,294 78,080 69,410 63,429 58,331 47.57%
-
NP to SH 104,513 95,607 87,294 78,080 69,410 63,429 58,331 47.57%
-
Tax Rate 25.71% 25.34% 25.50% 25.51% 25.45% 25.40% 24.91% -
Total Cost 264,231 248,661 236,424 224,017 214,391 206,180 200,534 20.20%
-
Net Worth 359,961 340,750 303,539 303,664 299,921 281,985 262,750 23.37%
Dividend
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
Div 36,000 36,000 33,842 33,842 31,798 31,798 28,200 17.69%
Div Payout % 34.45% 37.65% 38.77% 43.34% 45.81% 50.13% 48.34% -
Equity
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
Net Worth 359,961 340,750 303,539 303,664 299,921 281,985 262,750 23.37%
NOSH 119,987 119,982 119,976 120,025 119,968 119,993 119,977 0.00%
Ratio Analysis
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
NP Margin 28.34% 27.77% 26.97% 25.85% 24.46% 23.53% 22.53% -
ROE 29.03% 28.06% 28.76% 25.71% 23.14% 22.49% 22.20% -
Per Share
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
RPS 307.32 286.93 269.82 251.69 236.56 224.69 215.76 26.62%
EPS 87.10 79.68 72.76 65.05 57.86 52.86 48.62 47.55%
DPS 30.00 30.00 28.20 28.20 26.50 26.50 23.50 17.69%
NAPS 3.00 2.84 2.53 2.53 2.50 2.35 2.19 23.36%
Adjusted Per Share Value based on latest NOSH - 120,025
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
RPS 72.22 67.42 63.40 59.16 55.58 52.80 50.70 26.62%
EPS 20.47 18.72 17.10 15.29 13.59 12.42 11.42 47.61%
DPS 7.05 7.05 6.63 6.63 6.23 6.23 5.52 17.73%
NAPS 0.705 0.6673 0.5945 0.5947 0.5874 0.5522 0.5146 23.37%
Price Multiplier on Financial Quarter End Date
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
Date 18/05/12 20/02/12 18/11/11 19/08/11 20/05/11 18/02/11 19/11/10 -
Price 8.27 6.33 4.58 3.92 3.67 3.11 3.12 -
P/RPS 2.69 2.21 1.70 1.56 1.55 1.38 1.45 51.03%
P/EPS 9.49 7.94 6.29 6.03 6.34 5.88 6.42 29.79%
EY 10.53 12.59 15.89 16.60 15.76 17.00 15.58 -23.00%
DY 3.63 4.74 6.16 7.19 7.22 8.52 7.53 -38.54%
P/NAPS 2.76 2.23 1.81 1.55 1.47 1.32 1.42 55.80%
Price Multiplier on Announcement Date
20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 20/11/10 CAGR
Date 18/06/12 19/04/12 20/12/11 21/09/11 14/06/11 19/04/11 21/12/10 -
Price 8.78 7.28 5.47 3.79 4.08 3.42 3.05 -
P/RPS 2.86 2.54 2.03 1.51 1.72 1.52 1.41 60.30%
P/EPS 10.08 9.14 7.52 5.83 7.05 6.47 6.27 37.27%
EY 9.92 10.95 13.30 17.16 14.18 15.46 15.94 -27.12%
DY 3.42 4.12 5.16 7.44 6.50 7.75 7.70 -41.81%
P/NAPS 2.93 2.56 2.16 1.50 1.63 1.46 1.39 64.47%

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