[AEONCR] QoQ TTM 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- 3.12%
YoY- 8.88%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
20/08/11 20/05/11 20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 CAGR
Revenue 302,097 283,801 269,609 258,865 243,842 231,409 219,989 23.61%
PBT 104,814 93,108 85,024 77,678 75,188 73,554 72,226 28.26%
Tax -26,734 -23,698 -21,595 -19,347 -18,620 -18,277 -17,951 30.50%
NP 78,080 69,410 63,429 58,331 56,568 55,277 54,275 27.52%
-
NP to SH 78,080 69,410 63,429 58,331 56,568 55,277 54,275 27.52%
-
Tax Rate 25.51% 25.45% 25.40% 24.91% 24.76% 24.85% 24.85% -
Total Cost 224,017 214,391 206,180 200,534 187,274 176,132 165,714 22.32%
-
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 33,842 31,798 31,798 28,200 28,200 27,004 27,004 16.28%
Div Payout % 43.34% 45.81% 50.13% 48.34% 49.85% 48.85% 49.76% -
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 25.85% 24.46% 23.53% 22.53% 23.20% 23.89% 24.67% -
ROE 25.71% 23.14% 22.49% 22.20% 22.03% 21.73% 21.64% -
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 251.69 236.56 224.69 215.76 203.22 192.81 183.31 23.60%
EPS 65.05 57.86 52.86 48.62 47.14 46.06 45.23 27.49%
DPS 28.20 26.50 26.50 23.50 23.50 22.50 22.50 16.29%
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 59.18 55.60 52.82 50.71 47.77 45.33 43.10 23.60%
EPS 15.30 13.60 12.43 11.43 11.08 10.83 10.63 27.56%
DPS 6.63 6.23 6.23 5.52 5.52 5.29 5.29 16.29%
NAPS 0.5949 0.5876 0.5524 0.5147 0.503 0.4985 0.4914 13.62%
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 1.56 1.55 1.38 1.45 1.54 1.66 1.79 -8.78%
P/EPS 6.03 6.34 5.88 6.42 6.62 6.95 7.27 -11.75%
EY 16.60 15.76 17.00 15.58 15.11 14.39 13.75 13.41%
DY 7.19 7.22 8.52 7.53 7.53 7.03 6.84 3.39%
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 1.51 1.72 1.52 1.41 1.56 1.65 1.85 -12.69%
P/EPS 5.83 7.05 6.47 6.27 6.75 6.93 7.52 -15.64%
EY 17.16 14.18 15.46 15.94 14.82 14.44 13.30 18.57%
DY 7.44 6.50 7.75 7.70 7.39 7.05 6.62 8.11%
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