[AEONCR] YoY Annualized Quarter 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- 4.88%
YoY- 10.15%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/11/11 20/08/11 20/05/11 20/11/10 20/05/09 20/08/09 20/11/09 CAGR
Revenue 333,325 320,370 308,596 261,180 206,148 207,686 209,344 26.18%
PBT 121,546 114,614 103,140 78,682 65,492 69,110 71,413 30.46%
Tax -31,025 -29,342 -26,408 -19,981 -16,692 -17,726 -18,120 30.85%
NP 90,521 85,272 76,732 58,701 48,800 51,384 53,293 30.32%
-
NP to SH 90,521 85,272 76,732 58,701 48,800 51,384 53,293 30.32%
-
Tax Rate 25.53% 25.60% 25.60% 25.39% 25.49% 25.65% 25.37% -
Total Cost 242,804 235,098 231,864 202,478 157,348 156,302 156,050 24.73%
-
Net Worth 303,577 303,600 299,921 262,788 227,925 231,599 236,388 13.32%
Dividend
20/11/11 20/08/11 20/05/11 20/11/10 20/05/09 20/08/09 20/11/09 CAGR
Div 21,118 31,680 - 18,399 - 25,200 16,799 12.12%
Div Payout % 23.33% 37.15% - 31.34% - 49.04% 31.52% -
Equity
20/11/11 20/08/11 20/05/11 20/11/10 20/05/09 20/08/09 20/11/09 CAGR
Net Worth 303,577 303,600 299,921 262,788 227,925 231,599 236,388 13.32%
NOSH 119,991 120,000 119,968 119,994 119,960 120,000 119,993 -0.00%
Ratio Analysis
20/11/11 20/08/11 20/05/11 20/11/10 20/05/09 20/08/09 20/11/09 CAGR
NP Margin 27.16% 26.62% 24.86% 22.48% 23.67% 24.74% 25.46% -
ROE 29.82% 28.09% 25.58% 22.34% 21.41% 22.19% 22.54% -
Per Share
20/11/11 20/08/11 20/05/11 20/11/10 20/05/09 20/08/09 20/11/09 CAGR
RPS 277.79 266.98 257.23 217.66 171.85 173.07 174.46 26.18%
EPS 75.44 71.06 63.96 48.92 40.68 42.82 44.41 30.33%
DPS 17.60 26.40 0.00 15.33 0.00 21.00 14.00 12.12%
NAPS 2.53 2.53 2.50 2.19 1.90 1.93 1.97 13.32%
Adjusted Per Share Value based on latest NOSH - 119,977
20/11/11 20/08/11 20/05/11 20/11/10 20/05/09 20/08/09 20/11/09 CAGR
RPS 65.30 62.76 60.45 51.16 40.38 40.69 41.01 26.18%
EPS 17.73 16.70 15.03 11.50 9.56 10.07 10.44 30.31%
DPS 4.14 6.21 0.00 3.60 0.00 4.94 3.29 12.17%
NAPS 0.5947 0.5947 0.5875 0.5148 0.4465 0.4537 0.4631 13.32%
Price Multiplier on Financial Quarter End Date
20/11/11 20/08/11 20/05/11 20/11/10 20/05/09 20/08/09 20/11/09 CAGR
Date 18/11/11 19/08/11 20/05/11 19/11/10 20/05/09 20/08/09 20/11/09 -
Price 4.58 3.92 3.67 3.12 2.36 3.10 3.33 -
P/RPS 1.65 1.47 1.43 1.43 1.37 1.79 1.91 -7.05%
P/EPS 6.07 5.52 5.74 6.38 5.80 7.24 7.50 -10.03%
EY 16.47 18.13 17.43 15.68 17.24 13.81 13.34 11.11%
DY 3.84 6.73 0.00 4.91 0.00 6.77 4.20 -4.38%
P/NAPS 1.81 1.55 1.47 1.42 1.24 1.61 1.69 3.48%
Price Multiplier on Announcement Date
20/11/11 20/08/11 20/05/11 20/11/10 20/05/09 20/08/09 20/11/09 CAGR
Date 20/12/11 21/09/11 14/06/11 21/12/10 19/06/09 17/09/09 16/12/09 -
Price 5.47 3.79 4.08 3.05 2.60 3.25 3.28 -
P/RPS 1.97 1.42 1.59 1.40 1.51 1.88 1.88 2.36%
P/EPS 7.25 5.33 6.38 6.23 6.39 7.59 7.39 -0.95%
EY 13.79 18.75 15.68 16.04 15.65 13.18 13.54 0.91%
DY 3.22 6.97 0.00 5.03 0.00 6.46 4.27 -13.16%
P/NAPS 2.16 1.50 1.63 1.39 1.37 1.68 1.66 14.07%

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