[AEONCR] YoY Cumulative 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- 122.26%
YoY- 52.35%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/11/12 20/08/12 20/05/12 20/08/11 20/05/10 20/08/10 20/11/10 CAGR
Revenue 335,444 214,110 101,625 160,185 62,957 127,697 195,885 30.81%
PBT 129,006 82,105 38,407 57,307 17,701 37,517 59,012 47.77%
Tax -33,888 -21,928 -10,318 -14,671 -4,499 -9,532 -14,986 50.29%
NP 95,118 60,177 28,089 42,636 13,202 27,985 44,026 46.90%
-
NP to SH 95,118 60,177 28,089 42,636 13,202 27,985 44,026 46.90%
-
Tax Rate 26.27% 26.71% 26.86% 25.60% 25.42% 25.41% 25.39% -
Total Cost 240,326 153,933 73,536 117,549 49,755 99,712 151,859 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 20,138 19,199 - 15,840 - 13,800 13,799 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 27.68% 15.92% 7.80% 14.04% 5.19% 10.90% 16.75% -
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 266.51 178.43 84.70 133.49 52.46 106.41 163.24 27.73%
EPS 75.57 50.15 23.41 35.53 11.00 23.32 36.69 43.44%
DPS 16.00 16.00 0.00 13.20 0.00 11.50 11.50 17.92%
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 65.69 41.93 19.90 31.37 12.33 25.01 38.36 30.81%
EPS 18.63 11.79 5.50 8.35 2.59 5.48 8.62 46.93%
DPS 3.94 3.76 0.00 3.10 0.00 2.70 2.70 20.76%
NAPS 0.6729 0.7402 0.705 0.5946 0.4983 0.5029 0.5146 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 4.80 5.38 9.76 2.94 6.10 2.93 1.91 58.42%
P/EPS 16.94 19.14 35.33 11.03 29.09 13.38 8.50 41.10%
EY 5.90 5.22 2.83 9.06 3.44 7.47 11.76 -29.13%
DY 1.25 1.67 0.00 3.37 0.00 3.69 3.69 -41.75%
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 4.53 5.81 10.37 2.84 6.08 2.99 1.87 55.54%
P/EPS 15.99 20.66 37.51 10.67 29.00 13.64 8.31 38.65%
EY 6.26 4.84 2.67 9.37 3.45 7.33 12.03 -27.83%
DY 1.32 1.54 0.00 3.48 0.00 3.62 3.77 -40.78%
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