[AEONCR] YoY Cumulative Quarter Result on 20-Nov-2009

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2010
Quarter
20-Nov-2009
Profit Trend
QoQ- 55.57%
YoY- 13.7%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/11/10 20/08/10 20/05/10 20/11/09 20/05/08 20/08/08 20/11/08 CAGR
Revenue 195,885 127,697 62,957 157,008 42,315 87,139 136,026 20.00%
PBT 59,012 37,517 17,701 53,560 13,691 29,119 47,545 11.40%
Tax -14,986 -9,532 -4,499 -13,590 -3,559 -7,602 -12,391 9.97%
NP 44,026 27,985 13,202 39,970 10,132 21,517 35,154 11.90%
-
NP to SH 44,026 27,985 13,202 39,970 10,132 21,517 35,154 11.90%
-
Tax Rate 25.39% 25.41% 25.42% 25.37% 26.00% 26.11% 26.06% -
Total Cost 151,859 99,712 49,755 117,038 32,183 65,622 100,872 22.69%
-
Net Worth 262,788 256,809 254,438 236,388 192,075 196,809 202,765 13.84%
Dividend
20/11/10 20/08/10 20/05/10 20/11/09 20/05/08 20/08/08 20/11/08 CAGR
Div 13,799 13,800 - 12,599 - 10,512 10,510 14.58%
Div Payout % 31.34% 49.31% - 31.52% - 48.86% 29.90% -
Equity
20/11/10 20/08/10 20/05/10 20/11/09 20/05/08 20/08/08 20/11/08 CAGR
Net Worth 262,788 256,809 254,438 236,388 192,075 196,809 202,765 13.84%
NOSH 119,994 120,004 120,018 119,993 120,047 120,005 119,979 0.00%
Ratio Analysis
20/11/10 20/08/10 20/05/10 20/11/09 20/05/08 20/08/08 20/11/08 CAGR
NP Margin 22.48% 21.92% 20.97% 25.46% 23.94% 24.69% 25.84% -
ROE 16.75% 10.90% 5.19% 16.91% 5.27% 10.93% 17.34% -
Per Share
20/11/10 20/08/10 20/05/10 20/11/09 20/05/08 20/08/08 20/11/08 CAGR
RPS 163.24 106.41 52.46 130.85 35.25 72.61 113.37 19.99%
EPS 36.69 23.32 11.00 33.31 8.44 17.93 29.30 11.90%
DPS 11.50 11.50 0.00 10.50 0.00 8.76 8.76 14.57%
NAPS 2.19 2.14 2.12 1.97 1.60 1.64 1.69 13.83%
Adjusted Per Share Value based on latest NOSH - 119,983
20/11/10 20/08/10 20/05/10 20/11/09 20/05/08 20/08/08 20/11/08 CAGR
RPS 38.36 25.01 12.33 30.75 8.29 17.07 26.64 19.99%
EPS 8.62 5.48 2.59 7.83 1.98 4.21 6.88 11.93%
DPS 2.70 2.70 0.00 2.47 0.00 2.06 2.06 14.48%
NAPS 0.5146 0.5029 0.4983 0.4629 0.3762 0.3854 0.3971 13.83%
Price Multiplier on Financial Quarter End Date
20/11/10 20/08/10 20/05/10 20/11/09 20/05/08 20/08/08 20/11/08 CAGR
Date 19/11/10 20/08/10 20/05/10 20/11/09 20/05/08 20/08/08 20/11/08 -
Price 3.12 3.12 3.20 3.33 3.00 2.72 2.25 -
P/RPS 1.91 2.93 6.10 2.54 8.51 3.75 1.98 -1.78%
P/EPS 8.50 13.38 29.09 10.00 35.55 15.17 7.68 5.20%
EY 11.76 7.47 3.44 10.00 2.81 6.59 13.02 -4.96%
DY 3.69 3.69 0.00 3.15 0.00 3.22 3.89 -2.60%
P/NAPS 1.42 1.46 1.51 1.69 1.88 1.66 1.33 3.32%
Price Multiplier on Announcement Date
20/11/10 20/08/10 20/05/10 20/11/09 20/05/08 20/08/08 20/11/08 CAGR
Date 21/12/10 21/09/10 15/06/10 16/12/09 16/06/08 25/09/08 22/12/08 -
Price 3.05 3.18 3.19 3.28 2.87 2.57 2.36 -
P/RPS 1.87 2.99 6.08 2.51 8.14 3.54 2.08 -5.18%
P/EPS 8.31 13.64 29.00 9.85 34.00 14.33 8.05 1.60%
EY 12.03 7.33 3.45 10.16 2.94 6.98 12.42 -1.58%
DY 3.77 3.62 0.00 3.20 0.00 3.41 3.71 0.80%
P/NAPS 1.39 1.49 1.50 1.66 1.79 1.57 1.40 -0.35%

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