[AEONCR] QoQ 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- 8.89%
YoY- 38.35%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 CAGR
Revenue 162,868 143,871 131,683 121,334 112,486 101,625 94,275 44.02%
PBT 57,176 56,033 52,101 46,901 43,698 38,407 36,901 33.93%
Tax -14,040 -14,691 -13,093 -11,960 -11,610 -10,318 -9,185 32.73%
NP 43,136 41,342 39,008 34,941 32,088 28,089 27,716 34.33%
-
NP to SH 43,136 41,342 39,008 34,941 32,088 28,089 27,716 34.33%
-
Tax Rate 24.56% 26.22% 25.13% 25.50% 26.57% 26.86% 24.89% -
Total Cost 119,732 102,529 92,675 86,393 80,398 73,536 66,559 47.96%
-
Net Worth 479,448 469,435 429,102 375,251 378,000 359,961 340,750 25.59%
Dividend
20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 20/02/12 CAGR
Div - - 28,078 - 19,200 - 20,157 -
Div Payout % - - 71.98% - 59.84% - 72.73% -
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 479,448 469,435 429,102 375,251 378,000 359,961 340,750 25.59%
NOSH 143,978 143,998 143,994 137,454 120,000 119,987 119,982 12.93%
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 26.49% 28.74% 29.62% 28.80% 28.53% 27.64% 29.40% -
ROE 9.00% 8.81% 9.09% 9.31% 8.49% 7.80% 8.13% -
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 113.12 99.91 91.45 88.27 93.74 84.70 78.57 27.53%
EPS 29.96 28.71 27.09 25.42 26.74 23.41 23.10 18.94%
DPS 0.00 0.00 19.50 0.00 16.00 0.00 16.80 -
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 31.91 28.18 25.80 23.77 22.04 19.91 18.47 44.02%
EPS 8.45 8.10 7.64 6.85 6.29 5.50 5.43 34.32%
DPS 0.00 0.00 5.50 0.00 3.76 0.00 3.95 -
NAPS 0.9393 0.9196 0.8406 0.7351 0.7405 0.7052 0.6675 25.60%
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 15.72 16.57 12.40 14.50 10.24 9.76 8.06 56.16%
P/EPS 59.35 57.68 41.86 50.35 35.90 35.33 27.40 67.48%
EY 1.69 1.73 2.39 1.99 2.79 2.83 3.65 -40.17%
DY 0.00 0.00 1.72 0.00 1.67 0.00 2.65 -
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 13.97 16.61 16.73 13.68 11.05 10.37 9.27 31.47%
P/EPS 52.74 57.82 56.48 47.52 38.74 37.51 31.52 40.98%
EY 1.90 1.73 1.77 2.10 2.58 2.67 3.17 -28.93%
DY 0.00 0.00 1.27 0.00 1.54 0.00 2.31 -
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