[AEONCR] YoY Quarter Result on 20-May-2009

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
19-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2010
Quarter
20-May-2009
Profit Trend
QoQ- -10.31%
YoY- 20.41%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
20/11/10 20/08/10 20/05/10 20/05/09 20/05/08 20/08/08 20/11/08 CAGR
Revenue 68,188 64,739 62,957 51,537 42,315 44,824 48,887 18.10%
PBT 21,495 19,816 17,701 16,373 13,691 15,428 18,426 8.00%
Tax -5,454 -5,033 -4,499 -4,173 -3,559 -4,043 -4,789 6.71%
NP 16,041 14,783 13,202 12,200 10,132 11,385 13,637 8.45%
-
NP to SH 16,041 14,783 13,202 12,200 10,132 11,385 13,637 8.45%
-
Tax Rate 25.37% 25.40% 25.42% 25.49% 26.00% 26.21% 25.99% -
Total Cost 52,147 49,956 49,755 39,337 32,183 33,439 35,250 21.62%
-
Net Worth 262,750 256,782 254,438 227,925 192,075 196,748 202,874 13.80%
Dividend
20/11/10 20/08/10 20/05/10 20/05/09 20/05/08 20/08/08 20/11/08 CAGR
Div - 13,799 - - - 10,509 - -
Div Payout % - 93.34% - - - 92.31% - -
Equity
20/11/10 20/08/10 20/05/10 20/05/09 20/05/08 20/08/08 20/11/08 CAGR
Net Worth 262,750 256,782 254,438 227,925 192,075 196,748 202,874 13.80%
NOSH 119,977 119,991 120,018 119,960 120,047 119,968 120,044 -0.02%
Ratio Analysis
20/11/10 20/08/10 20/05/10 20/05/09 20/05/08 20/08/08 20/11/08 CAGR
NP Margin 23.52% 22.83% 20.97% 23.67% 23.94% 25.40% 27.89% -
ROE 6.11% 5.76% 5.19% 5.35% 5.27% 5.79% 6.72% -
Per Share
20/11/10 20/08/10 20/05/10 20/05/09 20/05/08 20/08/08 20/11/08 CAGR
RPS 56.83 53.95 52.46 42.96 35.25 37.36 40.72 18.13%
EPS 13.37 12.32 11.00 10.17 8.44 9.49 11.36 8.48%
DPS 0.00 11.50 0.00 0.00 0.00 8.76 0.00 -
NAPS 2.19 2.14 2.12 1.90 1.60 1.64 1.69 13.83%
Adjusted Per Share Value based on latest NOSH - 119,960
20/11/10 20/08/10 20/05/10 20/05/09 20/05/08 20/08/08 20/11/08 CAGR
RPS 13.36 12.68 12.33 10.10 8.29 8.78 9.58 18.09%
EPS 3.14 2.90 2.59 2.39 1.98 2.23 2.67 8.44%
DPS 0.00 2.70 0.00 0.00 0.00 2.06 0.00 -
NAPS 0.5147 0.503 0.4984 0.4465 0.3763 0.3854 0.3974 13.80%
Price Multiplier on Financial Quarter End Date
20/11/10 20/08/10 20/05/10 20/05/09 20/05/08 20/08/08 20/11/08 CAGR
Date 19/11/10 20/08/10 20/05/10 20/05/09 20/05/08 20/08/08 20/11/08 -
Price 3.12 3.12 3.20 2.36 3.00 2.72 2.25 -
P/RPS 5.49 5.78 6.10 5.49 8.51 7.28 5.52 -0.27%
P/EPS 23.34 25.32 29.09 23.21 35.55 28.66 19.81 8.54%
EY 4.29 3.95 3.44 4.31 2.81 3.49 5.05 -7.83%
DY 0.00 3.69 0.00 0.00 0.00 3.22 0.00 -
P/NAPS 1.42 1.46 1.51 1.24 1.88 1.66 1.33 3.32%
Price Multiplier on Announcement Date
20/11/10 20/08/10 20/05/10 20/05/09 20/05/08 20/08/08 20/11/08 CAGR
Date 21/12/10 21/09/10 15/06/10 19/06/09 16/06/08 25/09/08 22/12/08 -
Price 3.05 3.18 3.19 2.60 2.87 2.57 2.36 -
P/RPS 5.37 5.89 6.08 6.05 8.14 6.88 5.80 -3.77%
P/EPS 22.81 25.81 29.00 25.57 34.00 27.08 20.77 4.79%
EY 4.38 3.87 3.45 3.91 2.94 3.69 4.81 -4.57%
DY 0.00 3.62 0.00 0.00 0.00 3.41 0.00 -
P/NAPS 1.39 1.49 1.50 1.37 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