[AEONCR] QoQ Cumulative Quarter Result on 20-Nov-2012

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
19-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2013
Quarter
20-Nov-2012
Profit Trend
QoQ- 58.06%
YoY- 40.1%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 CAGR
Revenue 306,739 143,871 467,127 335,444 214,110 101,625 344,269 -7.41%
PBT 113,210 56,033 181,107 129,006 82,105 38,407 128,061 -7.89%
Tax -28,731 -14,691 -46,981 -33,888 -21,928 -10,318 -32,454 -7.80%
NP 84,479 41,342 134,126 95,118 60,177 28,089 95,607 -7.92%
-
NP to SH 84,479 41,342 134,126 95,118 60,177 28,089 95,607 -7.92%
-
Tax Rate 25.38% 26.22% 25.94% 26.27% 26.71% 26.86% 25.34% -
Total Cost 222,260 102,529 333,001 240,326 153,933 73,536 248,662 -7.21%
-
Net Worth 479,487 469,435 388,657 343,618 377,981 359,961 340,810 25.58%
Dividend
20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 CAGR
Div - - 46,299 20,138 19,199 - 36,001 -
Div Payout % - - 34.52% 21.17% 31.90% - 37.66% -
Equity
20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 CAGR
Net Worth 479,487 469,435 388,657 343,618 377,981 359,961 340,810 25.58%
NOSH 143,990 143,998 130,422 125,867 119,994 119,987 120,003 12.92%
Ratio Analysis
20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 CAGR
NP Margin 27.54% 28.74% 28.71% 28.36% 28.11% 27.64% 27.77% -
ROE 17.62% 8.81% 34.51% 27.68% 15.92% 7.80% 28.05% -
Per Share
20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 CAGR
RPS 213.03 99.91 358.17 266.51 178.43 84.70 286.88 -18.01%
EPS 58.67 28.71 102.84 75.57 50.15 23.41 79.67 -18.46%
DPS 0.00 0.00 35.50 16.00 16.00 0.00 30.00 -
NAPS 3.33 3.26 2.98 2.73 3.15 3.00 2.84 11.20%
Adjusted Per Share Value based on latest NOSH - 137,454
20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 CAGR
RPS 60.09 28.18 91.51 65.71 41.94 19.91 67.44 -7.41%
EPS 16.55 8.10 26.28 18.63 11.79 5.50 18.73 -7.92%
DPS 0.00 0.00 9.07 3.95 3.76 0.00 7.05 -
NAPS 0.9393 0.9196 0.7614 0.6732 0.7405 0.7052 0.6677 25.57%
Price Multiplier on Financial Quarter End Date
20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 CAGR
Date 20/08/13 20/05/13 20/02/13 20/11/12 17/08/12 18/05/12 20/02/12 -
Price 17.78 16.56 11.34 12.80 9.60 8.27 6.33 -
P/RPS 8.35 16.57 3.17 4.80 5.38 9.76 2.21 142.78%
P/EPS 30.31 57.68 11.03 16.94 19.14 35.33 7.95 144.24%
EY 3.30 1.73 9.07 5.90 5.22 2.83 12.59 -59.07%
DY 0.00 0.00 3.13 1.25 1.67 0.00 4.74 -
P/NAPS 5.34 5.08 3.81 4.69 3.05 2.76 2.23 79.08%
Price Multiplier on Announcement Date
20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 CAGR
Date 18/10/13 17/06/13 18/04/13 19/12/12 20/09/12 18/06/12 19/04/12 -
Price 15.80 16.60 15.30 12.08 10.36 8.78 7.28 -
P/RPS 7.42 16.61 4.27 4.53 5.81 10.37 2.54 104.48%
P/EPS 26.93 57.82 14.88 15.99 20.66 37.51 9.14 105.65%
EY 3.71 1.73 6.72 6.26 4.84 2.67 10.94 -51.40%
DY 0.00 0.00 2.32 1.32 1.54 0.00 4.12 -
P/NAPS 4.74 5.09 5.13 4.42 3.29 2.93 2.56 50.84%

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