[AEONCR] QoQ TTM Result on 20-May-2010

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
15-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2011
Quarter
20-May-2010
Profit Trend
QoQ- 1.85%
YoY- 8.76%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Revenue 269,609 258,865 243,842 231,409 219,989 207,901 203,623 20.51%
PBT 85,024 77,678 75,188 73,554 72,226 71,945 71,366 12.34%
Tax -21,595 -19,347 -18,620 -18,277 -17,951 -18,372 -18,434 11.09%
NP 63,429 58,331 56,568 55,277 54,275 53,573 52,932 12.78%
-
NP to SH 63,429 58,331 56,568 55,277 54,275 53,573 52,932 12.78%
-
Tax Rate 25.40% 24.91% 24.76% 24.85% 24.85% 25.54% 25.83% -
Total Cost 206,180 200,534 187,274 176,132 165,714 154,328 150,691 23.17%
-
Net Worth 281,985 262,750 256,782 254,438 250,817 236,366 231,668 13.95%
Dividend
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Div 31,798 28,200 28,200 27,004 27,004 26,206 26,206 13.72%
Div Payout % 50.13% 48.34% 49.85% 48.85% 49.76% 48.92% 49.51% -
Equity
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Net Worth 281,985 262,750 256,782 254,438 250,817 236,366 231,668 13.95%
NOSH 119,993 119,977 119,991 120,018 120,008 119,983 120,035 -0.02%
Ratio Analysis
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
NP Margin 23.53% 22.53% 23.20% 23.89% 24.67% 25.77% 26.00% -
ROE 22.49% 22.20% 22.03% 21.73% 21.64% 22.67% 22.85% -
Per Share
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
RPS 224.69 215.76 203.22 192.81 183.31 173.28 169.64 20.54%
EPS 52.86 48.62 47.14 46.06 45.23 44.65 44.10 12.80%
DPS 26.50 23.50 23.50 22.50 22.50 21.84 21.84 13.72%
NAPS 2.35 2.19 2.14 2.12 2.09 1.97 1.93 13.98%
Adjusted Per Share Value based on latest NOSH - 120,018
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
RPS 52.82 50.71 47.77 45.33 43.10 40.73 39.89 20.52%
EPS 12.43 11.43 11.08 10.83 10.63 10.50 10.37 12.80%
DPS 6.23 5.52 5.52 5.29 5.29 5.13 5.13 13.78%
NAPS 0.5524 0.5147 0.503 0.4985 0.4914 0.463 0.4538 13.96%
Price Multiplier on Financial Quarter End Date
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Date 18/02/11 19/11/10 20/08/10 20/05/10 19/02/10 20/11/09 20/08/09 -
Price 3.11 3.12 3.12 3.20 3.29 3.33 3.10 -
P/RPS 1.38 1.45 1.54 1.66 1.79 1.92 1.83 -17.10%
P/EPS 5.88 6.42 6.62 6.95 7.27 7.46 7.03 -11.19%
EY 17.00 15.58 15.11 14.39 13.75 13.41 14.22 12.60%
DY 8.52 7.53 7.53 7.03 6.84 6.56 7.05 13.41%
P/NAPS 1.32 1.42 1.46 1.51 1.57 1.69 1.61 -12.36%
Price Multiplier on Announcement Date
20/02/11 20/11/10 20/08/10 20/05/10 20/02/10 20/11/09 20/08/09 CAGR
Date 19/04/11 21/12/10 21/09/10 15/06/10 19/04/10 16/12/09 17/09/09 -
Price 3.42 3.05 3.18 3.19 3.40 3.28 3.25 -
P/RPS 1.52 1.41 1.56 1.65 1.85 1.89 1.92 -14.38%
P/EPS 6.47 6.27 6.75 6.93 7.52 7.35 7.37 -8.29%
EY 15.46 15.94 14.82 14.44 13.30 13.61 13.57 9.05%
DY 7.75 7.70 7.39 7.05 6.62 6.66 6.72 9.94%
P/NAPS 1.46 1.39 1.49 1.50 1.63 1.66 1.68 -8.90%

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