[AEONCR] YoY Cumulative Quarter Result on 20-Aug-2012

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2013
Quarter
20-Aug-2012
Profit Trend
QoQ- 114.24%
YoY- 41.14%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/11/13 20/08/13 20/05/13 20/08/12 20/05/11 20/08/11 20/11/11 CAGR
Revenue 484,773 306,739 143,871 214,110 77,149 160,185 249,994 39.18%
PBT 169,304 113,210 56,033 82,105 25,785 57,307 91,160 36.22%
Tax -41,770 -28,731 -14,691 -21,928 -6,602 -14,671 -23,269 33.92%
NP 127,534 84,479 41,342 60,177 19,183 42,636 67,891 36.99%
-
NP to SH 127,534 84,479 41,342 60,177 19,183 42,636 67,891 36.99%
-
Tax Rate 24.67% 25.38% 26.22% 26.71% 25.60% 25.60% 25.53% -
Total Cost 357,239 222,260 102,529 153,933 57,966 117,549 182,103 39.99%
-
Net Worth 548,610 479,487 469,435 377,981 299,921 303,600 303,577 34.37%
Dividend
20/11/13 20/08/13 20/05/13 20/08/12 20/05/11 20/08/11 20/11/11 CAGR
Div - - - 19,199 - 15,840 15,838 -
Div Payout % - - - 31.90% - 37.15% 23.33% -
Equity
20/11/13 20/08/13 20/05/13 20/08/12 20/05/11 20/08/11 20/11/11 CAGR
Net Worth 548,610 479,487 469,435 377,981 299,921 303,600 303,577 34.37%
NOSH 143,992 143,990 143,998 119,994 119,968 120,000 119,991 9.53%
Ratio Analysis
20/11/13 20/08/13 20/05/13 20/08/12 20/05/11 20/08/11 20/11/11 CAGR
NP Margin 26.31% 27.54% 28.74% 28.11% 24.86% 26.62% 27.16% -
ROE 23.25% 17.62% 8.81% 15.92% 6.40% 14.04% 22.36% -
Per Share
20/11/13 20/08/13 20/05/13 20/08/12 20/05/11 20/08/11 20/11/11 CAGR
RPS 336.67 213.03 99.91 178.43 64.31 133.49 208.34 27.07%
EPS 88.57 58.67 28.71 50.15 15.99 35.53 56.58 25.07%
DPS 0.00 0.00 0.00 16.00 0.00 13.20 13.20 -
NAPS 3.81 3.33 3.26 3.15 2.50 2.53 2.53 22.68%
Adjusted Per Share Value based on latest NOSH - 120,000
20/11/13 20/08/13 20/05/13 20/08/12 20/05/11 20/08/11 20/11/11 CAGR
RPS 94.97 60.09 28.18 41.94 15.11 31.38 48.97 39.19%
EPS 24.98 16.55 8.10 11.79 3.76 8.35 13.30 36.98%
DPS 0.00 0.00 0.00 3.76 0.00 3.10 3.10 -
NAPS 1.0747 0.9393 0.9196 0.7405 0.5875 0.5947 0.5947 34.37%
Price Multiplier on Financial Quarter End Date
20/11/13 20/08/13 20/05/13 20/08/12 20/05/11 20/08/11 20/11/11 CAGR
Date 20/11/13 20/08/13 20/05/13 17/08/12 20/05/11 19/08/11 18/11/11 -
Price 15.50 17.78 16.56 9.60 3.67 3.92 4.58 -
P/RPS 4.60 8.35 16.57 5.38 5.71 2.94 2.20 44.52%
P/EPS 17.50 30.31 57.68 19.14 22.95 11.03 8.09 46.99%
EY 5.71 3.30 1.73 5.22 4.36 9.06 12.35 -31.96%
DY 0.00 0.00 0.00 1.67 0.00 3.37 2.88 -
P/NAPS 4.07 5.34 5.08 3.05 1.47 1.55 1.81 49.87%
Price Multiplier on Announcement Date
20/11/13 20/08/13 20/05/13 20/08/12 20/05/11 20/08/11 20/11/11 CAGR
Date 19/12/13 18/10/13 17/06/13 20/09/12 14/06/11 21/09/11 20/12/11 -
Price 15.14 15.80 16.60 10.36 4.08 3.79 5.47 -
P/RPS 4.50 7.42 16.61 5.81 6.34 2.84 2.63 30.75%
P/EPS 17.09 26.93 57.82 20.66 25.52 10.67 9.67 32.88%
EY 5.85 3.71 1.73 4.84 3.92 9.37 10.34 -24.75%
DY 0.00 0.00 0.00 1.54 0.00 3.48 2.41 -
P/NAPS 3.97 4.74 5.09 3.29 1.63 1.50 2.16 35.51%

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