[AEONCR] YoY Cumulative Quarter Result on 20-Aug-2010

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2011
Quarter
20-Aug-2010
Profit Trend
QoQ- 111.98%
YoY- 8.92%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/11/11 20/08/11 20/05/11 20/08/10 20/05/09 20/08/09 20/11/09 CAGR
Revenue 249,994 160,185 77,149 127,697 51,537 103,843 157,008 26.18%
PBT 91,160 57,307 25,785 37,517 16,373 34,555 53,560 30.46%
Tax -23,269 -14,671 -6,602 -9,532 -4,173 -8,863 -13,590 30.85%
NP 67,891 42,636 19,183 27,985 12,200 25,692 39,970 30.32%
-
NP to SH 67,891 42,636 19,183 27,985 12,200 25,692 39,970 30.32%
-
Tax Rate 25.53% 25.60% 25.60% 25.41% 25.49% 25.65% 25.37% -
Total Cost 182,103 117,549 57,966 99,712 39,337 78,151 117,038 24.73%
-
Net Worth 303,577 303,600 299,921 256,809 227,925 231,599 236,388 13.32%
Dividend
20/11/11 20/08/11 20/05/11 20/08/10 20/05/09 20/08/09 20/11/09 CAGR
Div 15,838 15,840 - 13,800 - 12,600 12,599 12.11%
Div Payout % 23.33% 37.15% - 49.31% - 49.04% 31.52% -
Equity
20/11/11 20/08/11 20/05/11 20/08/10 20/05/09 20/08/09 20/11/09 CAGR
Net Worth 303,577 303,600 299,921 256,809 227,925 231,599 236,388 13.32%
NOSH 119,991 120,000 119,968 120,004 119,960 120,000 119,993 -0.00%
Ratio Analysis
20/11/11 20/08/11 20/05/11 20/08/10 20/05/09 20/08/09 20/11/09 CAGR
NP Margin 27.16% 26.62% 24.86% 21.92% 23.67% 24.74% 25.46% -
ROE 22.36% 14.04% 6.40% 10.90% 5.35% 11.09% 16.91% -
Per Share
20/11/11 20/08/11 20/05/11 20/08/10 20/05/09 20/08/09 20/11/09 CAGR
RPS 208.34 133.49 64.31 106.41 42.96 86.54 130.85 26.18%
EPS 56.58 35.53 15.99 23.32 10.17 21.41 33.31 30.32%
DPS 13.20 13.20 0.00 11.50 0.00 10.50 10.50 12.12%
NAPS 2.53 2.53 2.50 2.14 1.90 1.93 1.97 13.32%
Adjusted Per Share Value based on latest NOSH - 119,991
20/11/11 20/08/11 20/05/11 20/08/10 20/05/09 20/08/09 20/11/09 CAGR
RPS 48.96 31.37 15.11 25.01 10.09 20.34 30.75 26.18%
EPS 13.30 8.35 3.76 5.48 2.39 5.03 7.83 30.33%
DPS 3.10 3.10 0.00 2.70 0.00 2.47 2.47 12.02%
NAPS 0.5945 0.5946 0.5874 0.5029 0.4464 0.4536 0.4629 13.32%
Price Multiplier on Financial Quarter End Date
20/11/11 20/08/11 20/05/11 20/08/10 20/05/09 20/08/09 20/11/09 CAGR
Date 18/11/11 19/08/11 20/05/11 20/08/10 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 2.20 2.94 5.71 2.93 5.49 3.58 2.54 -6.93%
P/EPS 8.09 11.03 22.95 13.38 23.21 14.48 10.00 -10.05%
EY 12.35 9.06 4.36 7.47 4.31 6.91 10.00 11.13%
DY 2.88 3.37 0.00 3.69 0.00 3.39 3.15 -4.38%
P/NAPS 1.81 1.55 1.47 1.46 1.24 1.61 1.69 3.48%
Price Multiplier on Announcement Date
20/11/11 20/08/11 20/05/11 20/08/10 20/05/09 20/08/09 20/11/09 CAGR
Date 20/12/11 21/09/11 14/06/11 21/09/10 19/06/09 17/09/09 16/12/09 -
Price 5.47 3.79 4.08 3.18 2.60 3.25 3.28 -
P/RPS 2.63 2.84 6.34 2.99 6.05 3.76 2.51 2.36%
P/EPS 9.67 10.67 25.52 13.64 25.57 15.18 9.85 -0.91%
EY 10.34 9.37 3.92 7.33 3.91 6.59 10.16 0.88%
DY 2.41 3.48 0.00 3.62 0.00 3.23 3.20 -13.21%
P/NAPS 2.16 1.50 1.63 1.49 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