[AEONCR] YoY Annualized Quarter 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- 11.13%
YoY- 52.35%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/11/12 20/08/12 20/05/12 20/08/11 20/05/10 20/08/10 20/11/10 CAGR
Revenue 447,258 428,220 406,500 320,370 251,828 255,394 261,180 30.81%
PBT 172,008 164,210 153,628 114,614 70,804 75,034 78,682 47.77%
Tax -45,184 -43,856 -41,272 -29,342 -17,996 -19,064 -19,981 50.29%
NP 126,824 120,354 112,356 85,272 52,808 55,970 58,701 46.90%
-
NP to SH 126,824 120,354 112,356 85,272 52,808 55,970 58,701 46.90%
-
Tax Rate 26.27% 26.71% 26.86% 25.60% 25.42% 25.41% 25.39% -
Total Cost 320,434 307,866 294,144 235,098 199,020 199,424 202,478 25.76%
-
Net Worth 343,618 377,981 359,961 303,600 254,438 256,809 262,788 14.32%
Dividend
20/11/12 20/08/12 20/05/12 20/08/11 20/05/10 20/08/10 20/11/10 CAGR
Div 26,851 38,398 - 31,680 - 27,600 18,399 20.77%
Div Payout % 21.17% 31.90% - 37.15% - 49.31% 31.34% -
Equity
20/11/12 20/08/12 20/05/12 20/08/11 20/05/10 20/08/10 20/11/10 CAGR
Net Worth 343,618 377,981 359,961 303,600 254,438 256,809 262,788 14.32%
NOSH 125,867 119,994 119,987 120,000 120,018 120,004 119,994 2.41%
Ratio Analysis
20/11/12 20/08/12 20/05/12 20/08/11 20/05/10 20/08/10 20/11/10 CAGR
NP Margin 28.36% 28.11% 27.64% 26.62% 20.97% 21.92% 22.48% -
ROE 36.91% 31.84% 31.21% 28.09% 20.75% 21.79% 22.34% -
Per Share
20/11/12 20/08/12 20/05/12 20/08/11 20/05/10 20/08/10 20/11/10 CAGR
RPS 355.34 356.87 338.79 266.98 209.82 212.82 217.66 27.72%
EPS 100.76 100.30 93.64 71.06 44.00 46.64 48.92 43.44%
DPS 21.33 32.00 0.00 26.40 0.00 23.00 15.33 17.93%
NAPS 2.73 3.15 3.00 2.53 2.12 2.14 2.19 11.63%
Adjusted Per Share Value based on latest NOSH - 120,025
20/11/12 20/08/12 20/05/12 20/08/11 20/05/10 20/08/10 20/11/10 CAGR
RPS 87.62 83.89 79.63 62.76 49.33 50.03 51.17 30.80%
EPS 24.85 23.58 22.01 16.70 10.35 10.96 11.50 46.92%
DPS 5.26 7.52 0.00 6.21 0.00 5.41 3.60 20.84%
NAPS 0.6732 0.7405 0.7052 0.5948 0.4985 0.5031 0.5148 14.33%
Price Multiplier on Financial Quarter End Date
20/11/12 20/08/12 20/05/12 20/08/11 20/05/10 20/08/10 20/11/10 CAGR
Date 20/11/12 17/08/12 18/05/12 19/08/11 20/05/10 20/08/10 19/11/10 -
Price 12.80 9.60 8.27 3.92 3.20 3.12 3.12 -
P/RPS 3.60 2.69 2.44 1.47 1.53 1.47 1.43 58.56%
P/EPS 12.70 9.57 8.83 5.52 7.27 6.69 6.38 41.02%
EY 7.87 10.45 11.32 18.13 13.75 14.95 15.68 -29.12%
DY 1.67 3.33 0.00 6.73 0.00 7.37 4.91 -41.63%
P/NAPS 4.69 3.05 2.76 1.55 1.51 1.46 1.42 81.58%
Price Multiplier on Announcement Date
20/11/12 20/08/12 20/05/12 20/08/11 20/05/10 20/08/10 20/11/10 CAGR
Date 19/12/12 20/09/12 18/06/12 21/09/11 15/06/10 21/09/10 21/12/10 -
Price 12.08 10.36 8.78 3.79 3.19 3.18 3.05 -
P/RPS 3.40 2.90 2.59 1.42 1.52 1.49 1.40 55.74%
P/EPS 11.99 10.33 9.38 5.33 7.25 6.82 6.23 38.66%
EY 8.34 9.68 10.67 18.75 13.79 14.67 16.04 -27.86%
DY 1.77 3.09 0.00 6.97 0.00 7.23 5.03 -40.63%
P/NAPS 4.42 3.29 2.93 1.50 1.50 1.49 1.39 78.18%

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