[AEONCR] YoY 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- 22.26%
YoY- 58.65%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
20/11/12 20/08/12 20/05/12 20/08/11 20/05/10 20/08/10 20/11/10 CAGR
Revenue 121,334 112,486 101,625 83,035 62,957 64,739 68,188 33.34%
PBT 46,901 43,698 38,407 31,522 17,701 19,816 21,495 47.63%
Tax -11,960 -11,610 -10,318 -8,069 -4,499 -5,033 -5,454 48.00%
NP 34,941 32,088 28,089 23,453 13,202 14,783 16,041 47.50%
-
NP to SH 34,941 32,088 28,089 23,453 13,202 14,783 16,041 47.50%
-
Tax Rate 25.50% 26.57% 26.86% 25.60% 25.42% 25.40% 25.37% -
Total Cost 86,393 80,398 73,536 59,582 49,755 49,956 52,147 28.66%
-
Net Worth 375,251 378,000 359,961 303,664 254,438 256,782 262,750 19.47%
Dividend
20/11/12 20/08/12 20/05/12 20/08/11 20/05/10 20/08/10 20/11/10 CAGR
Div - 19,200 - 15,843 - 13,799 - -
Div Payout % - 59.84% - 67.55% - 93.34% - -
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 375,251 378,000 359,961 303,664 254,438 256,782 262,750 19.47%
NOSH 137,454 120,000 119,987 120,025 120,018 119,991 119,977 7.02%
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 28.80% 28.53% 27.64% 28.24% 20.97% 22.83% 23.52% -
ROE 9.31% 8.49% 7.80% 7.72% 5.19% 5.76% 6.11% -
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 88.27 93.74 84.70 69.18 52.46 53.95 56.83 24.59%
EPS 25.42 26.74 23.41 19.54 11.00 12.32 13.37 37.82%
DPS 0.00 16.00 0.00 13.20 0.00 11.50 0.00 -
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 23.77 22.04 19.91 16.27 12.33 12.68 13.36 33.33%
EPS 6.85 6.29 5.50 4.59 2.59 2.90 3.14 47.62%
DPS 0.00 3.76 0.00 3.10 0.00 2.70 0.00 -
NAPS 0.7351 0.7405 0.7052 0.5949 0.4985 0.503 0.5147 19.47%
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 14.50 10.24 9.76 5.67 6.10 5.78 5.49 62.40%
P/EPS 50.35 35.90 35.33 20.06 29.09 25.32 23.34 46.79%
EY 1.99 2.79 2.83 4.98 3.44 3.95 4.29 -31.85%
DY 0.00 1.67 0.00 3.37 0.00 3.69 0.00 -
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 13.68 11.05 10.37 5.48 6.08 5.89 5.37 59.50%
P/EPS 47.52 38.74 37.51 19.40 29.00 25.81 22.81 44.26%
EY 2.10 2.58 2.67 5.16 3.45 3.87 4.38 -30.72%
DY 0.00 1.54 0.00 3.48 0.00 3.62 0.00 -
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