[AEONCR] YoY Annual (Unaudited) Result on 20-Feb-2010

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
19-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2010
Quarter
20-Feb-2010
Profit Trend
YoY- 11.32%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annual (Unaudited) Result
20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 20/02/08 20/02/07 CAGR
Revenue 467,127 344,269 269,610 248,408 186,919 151,797 116,043 26.09%
PBT 181,107 128,061 85,024 72,226 65,930 45,750 27,545 36.83%
Tax -46,981 -32,454 -21,595 -17,951 -17,173 -12,356 -7,843 34.72%
NP 134,126 95,607 63,429 54,275 48,757 33,394 19,702 37.62%
-
NP to SH 134,126 95,607 63,429 54,275 48,757 33,394 19,702 37.62%
-
Tax Rate 25.94% 25.34% 25.40% 24.85% 26.05% 27.01% 28.47% -
Total Cost 333,001 248,662 206,181 194,133 138,162 118,403 96,341 22.93%
-
Net Worth 388,657 340,810 281,986 250,795 216,004 154,440 83,469 29.19%
Dividend
20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 20/02/08 20/02/07 CAGR
Div 46,299 36,001 31,798 26,999 24,120 13,132 - -
Div Payout % 34.52% 37.66% 50.13% 49.75% 49.47% 39.33% - -
Equity
20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 20/02/08 20/02/07 CAGR
Net Worth 388,657 340,810 281,986 250,795 216,004 154,440 83,469 29.19%
NOSH 130,422 120,003 119,994 119,997 120,002 102,278 78,745 8.76%
Ratio Analysis
20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 20/02/08 20/02/07 CAGR
NP Margin 28.71% 27.77% 23.53% 21.85% 26.08% 22.00% 16.98% -
ROE 34.51% 28.05% 22.49% 21.64% 22.57% 21.62% 23.60% -
Per Share
20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 20/02/08 20/02/07 CAGR
RPS 358.17 286.88 224.69 207.01 155.76 148.42 147.37 15.93%
EPS 102.84 79.67 52.86 45.23 40.63 32.65 25.02 26.53%
DPS 35.50 30.00 26.50 22.50 20.10 12.84 0.00 -
NAPS 2.98 2.84 2.35 2.09 1.80 1.51 1.06 18.78%
Adjusted Per Share Value based on latest NOSH - 120,008
20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 20/02/08 20/02/07 CAGR
RPS 91.51 67.44 52.82 48.66 36.62 29.74 22.73 26.10%
EPS 26.28 18.73 12.43 10.63 9.55 6.54 3.86 37.62%
DPS 9.07 7.05 6.23 5.29 4.73 2.57 0.00 -
NAPS 0.7614 0.6677 0.5524 0.4913 0.4232 0.3026 0.1635 29.19%
Price Multiplier on Financial Quarter End Date
20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 20/02/08 20/02/07 CAGR
Date 20/02/13 20/02/12 18/02/11 19/02/10 20/02/09 20/02/08 - -
Price 11.34 6.33 3.11 3.29 2.22 2.65 0.00 -
P/RPS 3.17 2.21 1.38 1.59 1.43 1.79 0.00 -
P/EPS 11.03 7.95 5.88 7.27 5.46 8.12 0.00 -
EY 9.07 12.59 17.00 13.75 18.30 12.32 0.00 -
DY 3.13 4.74 8.52 6.84 9.05 4.85 0.00 -
P/NAPS 3.81 2.23 1.32 1.57 1.23 1.75 0.00 -
Price Multiplier on Announcement Date
20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 20/02/08 20/02/07 CAGR
Date 18/04/13 19/04/12 19/04/11 19/04/10 17/04/09 15/04/08 - -
Price 15.30 7.28 3.42 3.40 2.29 2.57 0.00 -
P/RPS 4.27 2.54 1.52 1.64 1.47 1.73 0.00 -
P/EPS 14.88 9.14 6.47 7.52 5.64 7.87 0.00 -
EY 6.72 10.94 15.46 13.30 17.74 12.70 0.00 -
DY 2.32 4.12 7.75 6.62 8.78 5.00 0.00 -
P/NAPS 5.13 2.56 1.46 1.63 1.27 1.70 0.00 -

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