[AEONCR] YoY Annual (Unaudited) Result on 20-Feb-2013

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
18-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2013
Quarter
20-Feb-2013
Profit Trend
YoY- 40.29%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annual (Unaudited) Result
20/02/15 20/02/14 20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 CAGR
Revenue 852,805 672,762 467,127 344,269 269,610 248,408 186,919 28.77%
PBT 278,042 233,875 181,107 128,061 85,024 72,226 65,930 27.09%
Tax -70,673 -58,523 -46,981 -32,454 -21,595 -17,951 -17,173 26.57%
NP 207,369 175,352 134,126 95,607 63,429 54,275 48,757 27.27%
-
NP to SH 207,369 175,352 134,126 95,607 63,429 54,275 48,757 27.27%
-
Tax Rate 25.42% 25.02% 25.94% 25.34% 25.40% 24.85% 26.05% -
Total Cost 645,436 497,410 333,001 248,662 206,181 194,133 138,162 29.27%
-
Net Worth 694,047 545,769 388,657 340,810 281,986 250,795 216,004 21.46%
Dividend
20/02/15 20/02/14 20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 CAGR
Div 40,634 66,673 46,299 36,001 31,798 26,999 24,120 9.07%
Div Payout % 19.60% 38.02% 34.52% 37.66% 50.13% 49.75% 49.47% -
Equity
20/02/15 20/02/14 20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 CAGR
Net Worth 694,047 545,769 388,657 340,810 281,986 250,795 216,004 21.46%
NOSH 149,670 144,002 130,422 120,003 119,994 119,997 120,002 3.74%
Ratio Analysis
20/02/15 20/02/14 20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 CAGR
NP Margin 24.32% 26.06% 28.71% 27.77% 23.53% 21.85% 26.08% -
ROE 29.88% 32.13% 34.51% 28.05% 22.49% 21.64% 22.57% -
Per Share
20/02/15 20/02/14 20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 CAGR
RPS 575.05 467.19 358.17 286.88 224.69 207.01 155.76 24.30%
EPS 139.83 121.77 102.84 79.67 52.86 45.23 40.63 22.86%
DPS 27.40 46.30 35.50 30.00 26.50 22.50 20.10 5.29%
NAPS 4.68 3.79 2.98 2.84 2.35 2.09 1.80 17.25%
Adjusted Per Share Value based on latest NOSH - 143,994
20/02/15 20/02/14 20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 CAGR
RPS 167.06 131.79 91.51 67.44 52.82 48.66 36.62 28.76%
EPS 40.62 34.35 26.28 18.73 12.43 10.63 9.55 27.27%
DPS 7.96 13.06 9.07 7.05 6.23 5.29 4.73 9.05%
NAPS 1.3596 1.0692 0.7614 0.6676 0.5524 0.4913 0.4231 21.46%
Price Multiplier on Financial Quarter End Date
20/02/15 20/02/14 20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 CAGR
Date 18/02/15 20/02/14 20/02/13 20/02/12 18/02/11 19/02/10 20/02/09 -
Price 12.98 14.70 11.34 6.33 3.11 3.29 2.22 -
P/RPS 2.26 3.15 3.17 2.21 1.38 1.59 1.43 7.92%
P/EPS 9.28 12.07 11.03 7.95 5.88 7.27 5.46 9.23%
EY 10.77 8.28 9.07 12.59 17.00 13.75 18.30 -8.45%
DY 2.11 3.15 3.13 4.74 8.52 6.84 9.05 -21.53%
P/NAPS 2.77 3.88 3.81 2.23 1.32 1.57 1.23 14.48%
Price Multiplier on Announcement Date
20/02/15 20/02/14 20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 CAGR
Date 20/04/15 16/04/14 18/04/13 19/04/12 19/04/11 19/04/10 17/04/09 -
Price 14.48 14.28 15.30 7.28 3.42 3.40 2.29 -
P/RPS 2.52 3.06 4.27 2.54 1.52 1.64 1.47 9.39%
P/EPS 10.36 11.73 14.88 9.14 6.47 7.52 5.64 10.66%
EY 9.66 8.53 6.72 10.94 15.46 13.30 17.74 -9.63%
DY 1.89 3.24 2.32 4.12 7.75 6.62 8.78 -22.57%
P/NAPS 3.09 3.77 5.13 2.56 1.46 1.63 1.27 15.96%

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