[AEONCR] YoY TTM Result on 20-Aug-2009

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
17-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2010
Quarter
20-Aug-2009
Profit Trend
QoQ- 4.15%
YoY- 25.83%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
20/11/10 20/08/10 20/05/10 20/08/09 20/05/08 20/08/08 20/11/08 CAGR
Revenue 258,865 243,842 231,409 203,623 160,055 168,216 177,561 20.74%
PBT 77,678 75,188 73,554 71,366 51,516 57,238 62,892 11.13%
Tax -19,347 -18,620 -18,277 -18,434 -13,751 -15,173 -16,535 8.16%
NP 58,331 56,568 55,277 52,932 37,765 42,065 46,357 12.17%
-
NP to SH 58,331 56,568 55,277 52,932 37,765 42,065 46,357 12.17%
-
Tax Rate 24.91% 24.76% 24.85% 25.83% 26.69% 26.51% 26.29% -
Total Cost 200,534 187,274 176,132 150,691 122,290 126,151 131,204 23.62%
-
Net Worth 262,750 256,782 254,438 231,668 192,075 196,748 202,874 13.80%
Dividend
20/11/10 20/08/10 20/05/10 20/08/09 20/05/08 20/08/08 20/11/08 CAGR
Div 28,200 28,200 27,004 26,206 13,849 19,066 19,066 21.61%
Div Payout % 48.34% 49.85% 48.85% 49.51% 36.67% 45.33% 41.13% -
Equity
20/11/10 20/08/10 20/05/10 20/08/09 20/05/08 20/08/08 20/11/08 CAGR
Net Worth 262,750 256,782 254,438 231,668 192,075 196,748 202,874 13.80%
NOSH 119,977 119,991 120,018 120,035 120,047 119,968 120,044 -0.02%
Ratio Analysis
20/11/10 20/08/10 20/05/10 20/08/09 20/05/08 20/08/08 20/11/08 CAGR
NP Margin 22.53% 23.20% 23.89% 26.00% 23.60% 25.01% 26.11% -
ROE 22.20% 22.03% 21.73% 22.85% 19.66% 21.38% 22.85% -
Per Share
20/11/10 20/08/10 20/05/10 20/08/09 20/05/08 20/08/08 20/11/08 CAGR
RPS 215.76 203.22 192.81 169.64 133.33 140.22 147.91 20.77%
EPS 48.62 47.14 46.06 44.10 31.46 35.06 38.62 12.20%
DPS 23.50 23.50 22.50 21.84 11.54 15.89 15.88 21.64%
NAPS 2.19 2.14 2.12 1.93 1.60 1.64 1.69 13.83%
Adjusted Per Share Value based on latest NOSH - 120,035
20/11/10 20/08/10 20/05/10 20/08/09 20/05/08 20/08/08 20/11/08 CAGR
RPS 50.71 47.77 45.33 39.89 31.35 32.95 34.78 20.74%
EPS 11.43 11.08 10.83 10.37 7.40 8.24 9.08 12.19%
DPS 5.52 5.52 5.29 5.13 2.71 3.74 3.74 21.48%
NAPS 0.5147 0.503 0.4984 0.4538 0.3763 0.3854 0.3974 13.80%
Price Multiplier on Financial Quarter End Date
20/11/10 20/08/10 20/05/10 20/08/09 20/05/08 20/08/08 20/11/08 CAGR
Date 19/11/10 20/08/10 20/05/10 20/08/09 20/05/08 20/08/08 20/11/08 -
Price 3.12 3.12 3.20 3.10 3.00 2.72 2.25 -
P/RPS 1.45 1.54 1.66 1.83 2.25 1.94 1.52 -2.32%
P/EPS 6.42 6.62 6.95 7.03 9.54 7.76 5.83 4.93%
EY 15.58 15.11 14.39 14.22 10.49 12.89 17.16 -4.71%
DY 7.53 7.53 7.03 7.05 3.85 5.84 7.06 3.27%
P/NAPS 1.42 1.46 1.51 1.61 1.88 1.66 1.33 3.32%
Price Multiplier on Announcement Date
20/11/10 20/08/10 20/05/10 20/08/09 20/05/08 20/08/08 20/11/08 CAGR
Date 21/12/10 21/09/10 15/06/10 17/09/09 - 25/09/08 22/12/08 -
Price 3.05 3.18 3.19 3.25 0.00 2.57 2.36 -
P/RPS 1.41 1.56 1.65 1.92 0.00 1.83 1.60 -6.12%
P/EPS 6.27 6.75 6.93 7.37 0.00 7.33 6.11 1.30%
EY 15.94 14.82 14.44 13.57 0.00 13.64 16.36 -1.29%
DY 7.70 7.39 7.05 6.72 0.00 6.18 6.73 6.96%
P/NAPS 1.39 1.49 1.50 1.68 0.00 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