[AEONCR] QoQ Cumulative Quarter Result on 20-Nov-2011

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
20-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2012
Quarter
20-Nov-2011
Profit Trend
QoQ- 59.23%
YoY- 54.21%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
Revenue 214,110 101,625 344,269 249,994 160,185 77,149 269,610 -14.25%
PBT 82,105 38,407 128,061 91,160 57,307 25,785 85,024 -2.30%
Tax -21,928 -10,318 -32,454 -23,269 -14,671 -6,602 -21,595 1.02%
NP 60,177 28,089 95,607 67,891 42,636 19,183 63,429 -3.45%
-
NP to SH 60,177 28,089 95,607 67,891 42,636 19,183 63,429 -3.45%
-
Tax Rate 26.71% 26.86% 25.34% 25.53% 25.60% 25.60% 25.40% -
Total Cost 153,933 73,536 248,662 182,103 117,549 57,966 206,181 -17.71%
-
Net Worth 377,981 359,961 340,810 303,577 303,600 299,921 281,986 21.59%
Dividend
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
Div 19,199 - 36,001 15,838 15,840 - 31,798 -28.58%
Div Payout % 31.90% - 37.66% 23.33% 37.15% - 50.13% -
Equity
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
Net Worth 377,981 359,961 340,810 303,577 303,600 299,921 281,986 21.59%
NOSH 119,994 119,987 120,003 119,991 120,000 119,968 119,994 0.00%
Ratio Analysis
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
NP Margin 28.11% 27.64% 27.77% 27.16% 26.62% 24.86% 23.53% -
ROE 15.92% 7.80% 28.05% 22.36% 14.04% 6.40% 22.49% -
Per Share
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
RPS 178.43 84.70 286.88 208.34 133.49 64.31 224.69 -14.25%
EPS 50.15 23.41 79.67 56.58 35.53 15.99 52.86 -3.45%
DPS 16.00 0.00 30.00 13.20 13.20 0.00 26.50 -28.58%
NAPS 3.15 3.00 2.84 2.53 2.53 2.50 2.35 21.59%
Adjusted Per Share Value based on latest NOSH - 119,976
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
RPS 41.94 19.91 67.44 48.97 31.38 15.11 52.82 -14.26%
EPS 11.79 5.50 18.73 13.30 8.35 3.76 12.43 -3.46%
DPS 3.76 0.00 7.05 3.10 3.10 0.00 6.23 -28.60%
NAPS 0.7405 0.7052 0.6676 0.5947 0.5947 0.5875 0.5524 21.59%
Price Multiplier on Financial Quarter End Date
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
Date 17/08/12 18/05/12 20/02/12 18/11/11 19/08/11 20/05/11 18/02/11 -
Price 9.60 8.27 6.33 4.58 3.92 3.67 3.11 -
P/RPS 5.38 9.76 2.21 2.20 2.94 5.71 1.38 147.91%
P/EPS 19.14 35.33 7.95 8.09 11.03 22.95 5.88 119.79%
EY 5.22 2.83 12.59 12.35 9.06 4.36 17.00 -54.51%
DY 1.67 0.00 4.74 2.88 3.37 0.00 8.52 -66.29%
P/NAPS 3.05 2.76 2.23 1.81 1.55 1.47 1.32 74.86%
Price Multiplier on Announcement Date
20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 20/02/11 CAGR
Date 20/09/12 18/06/12 19/04/12 20/12/11 21/09/11 14/06/11 19/04/11 -
Price 10.36 8.78 7.28 5.47 3.79 4.08 3.42 -
P/RPS 5.81 10.37 2.54 2.63 2.84 6.34 1.52 144.66%
P/EPS 20.66 37.51 9.14 9.67 10.67 25.52 6.47 116.99%
EY 4.84 2.67 10.94 10.34 9.37 3.92 15.46 -53.92%
DY 1.54 0.00 4.12 2.41 3.48 0.00 7.75 -65.98%
P/NAPS 3.29 2.93 2.56 2.16 1.50 1.63 1.46 71.96%

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