[AEONCR] QoQ TTM 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- 1.21%
YoY- 15.57%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 CAGR
Revenue 243,842 231,409 219,989 207,901 203,623 196,141 186,919 19.44%
PBT 75,188 73,554 72,226 71,945 71,366 68,612 65,930 9.18%
Tax -18,620 -18,277 -17,951 -18,372 -18,434 -17,787 -17,173 5.55%
NP 56,568 55,277 54,275 53,573 52,932 50,825 48,757 10.44%
-
NP to SH 56,568 55,277 54,275 53,573 52,932 50,825 48,757 10.44%
-
Tax Rate 24.76% 24.85% 24.85% 25.54% 25.83% 25.92% 26.05% -
Total Cost 187,274 176,132 165,714 154,328 150,691 145,316 138,162 22.54%
-
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 28,200 27,004 27,004 26,206 26,206 24,112 24,112 11.03%
Div Payout % 49.85% 48.85% 49.76% 48.92% 49.51% 47.44% 49.45% -
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 23.20% 23.89% 24.67% 25.77% 26.00% 25.91% 26.08% -
ROE 22.03% 21.73% 21.64% 22.67% 22.85% 22.30% 22.58% -
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 203.22 192.81 183.31 173.28 169.64 163.50 155.82 19.42%
EPS 47.14 46.06 45.23 44.65 44.10 42.37 40.65 10.40%
DPS 23.50 22.50 22.50 21.84 21.84 20.10 20.10 11.01%
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 47.77 45.33 43.10 40.73 39.89 38.42 36.62 19.44%
EPS 11.08 10.83 10.63 10.49 10.37 9.96 9.55 10.44%
DPS 5.52 5.29 5.29 5.13 5.13 4.72 4.72 11.03%
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 1.54 1.66 1.79 1.92 1.83 1.44 1.42 5.57%
P/EPS 6.62 6.95 7.27 7.46 7.03 5.57 5.46 13.74%
EY 15.11 14.39 13.75 13.41 14.22 17.95 18.31 -12.05%
DY 7.53 7.03 6.84 6.56 7.05 8.52 9.05 -11.56%
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 1.56 1.65 1.85 1.89 1.92 1.59 1.47 4.05%
P/EPS 6.75 6.93 7.52 7.35 7.37 6.14 5.63 12.89%
EY 14.82 14.44 13.30 13.61 13.57 16.30 17.75 -11.36%
DY 7.39 7.05 6.62 6.66 6.72 7.73 8.78 -10.88%
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