[AEONCR] YoY Annual (Unaudited) Result on 20-Feb-2011

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
19-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2011
Quarter
20-Feb-2011
Profit Trend
YoY- 16.87%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annual (Unaudited) Result
20/02/14 20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 20/02/08 CAGR
Revenue 672,762 467,127 344,269 269,610 248,408 186,919 151,797 28.13%
PBT 233,875 181,107 128,061 85,024 72,226 65,930 45,750 31.21%
Tax -58,523 -46,981 -32,454 -21,595 -17,951 -17,173 -12,356 29.56%
NP 175,352 134,126 95,607 63,429 54,275 48,757 33,394 31.80%
-
NP to SH 175,352 134,126 95,607 63,429 54,275 48,757 33,394 31.80%
-
Tax Rate 25.02% 25.94% 25.34% 25.40% 24.85% 26.05% 27.01% -
Total Cost 497,410 333,001 248,662 206,181 194,133 138,162 118,403 26.99%
-
Net Worth 545,769 388,657 340,810 281,986 250,795 216,004 154,440 23.39%
Dividend
20/02/14 20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 20/02/08 CAGR
Div 66,673 46,299 36,001 31,798 26,999 24,120 13,132 31.06%
Div Payout % 38.02% 34.52% 37.66% 50.13% 49.75% 49.47% 39.33% -
Equity
20/02/14 20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 20/02/08 CAGR
Net Worth 545,769 388,657 340,810 281,986 250,795 216,004 154,440 23.39%
NOSH 144,002 130,422 120,003 119,994 119,997 120,002 102,278 5.86%
Ratio Analysis
20/02/14 20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 20/02/08 CAGR
NP Margin 26.06% 28.71% 27.77% 23.53% 21.85% 26.08% 22.00% -
ROE 32.13% 34.51% 28.05% 22.49% 21.64% 22.57% 21.62% -
Per Share
20/02/14 20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 20/02/08 CAGR
RPS 467.19 358.17 286.88 224.69 207.01 155.76 148.42 21.03%
EPS 121.77 102.84 79.67 52.86 45.23 40.63 32.65 24.50%
DPS 46.30 35.50 30.00 26.50 22.50 20.10 12.84 23.80%
NAPS 3.79 2.98 2.84 2.35 2.09 1.80 1.51 16.56%
Adjusted Per Share Value based on latest NOSH - 119,993
20/02/14 20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 20/02/08 CAGR
RPS 131.80 91.51 67.44 52.82 48.66 36.62 29.74 28.13%
EPS 34.35 26.28 18.73 12.43 10.63 9.55 6.54 31.81%
DPS 13.06 9.07 7.05 6.23 5.29 4.73 2.57 31.08%
NAPS 1.0692 0.7614 0.6677 0.5524 0.4913 0.4232 0.3026 23.39%
Price Multiplier on Financial Quarter End Date
20/02/14 20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 20/02/08 CAGR
Date 20/02/14 20/02/13 20/02/12 18/02/11 19/02/10 20/02/09 20/02/08 -
Price 14.70 11.34 6.33 3.11 3.29 2.22 2.65 -
P/RPS 3.15 3.17 2.21 1.38 1.59 1.43 1.79 9.86%
P/EPS 12.07 11.03 7.95 5.88 7.27 5.46 8.12 6.82%
EY 8.28 9.07 12.59 17.00 13.75 18.30 12.32 -6.40%
DY 3.15 3.13 4.74 8.52 6.84 9.05 4.85 -6.93%
P/NAPS 3.88 3.81 2.23 1.32 1.57 1.23 1.75 14.17%
Price Multiplier on Announcement Date
20/02/14 20/02/13 20/02/12 20/02/11 20/02/10 20/02/09 20/02/08 CAGR
Date 16/04/14 18/04/13 19/04/12 19/04/11 19/04/10 17/04/09 15/04/08 -
Price 14.28 15.30 7.28 3.42 3.40 2.29 2.57 -
P/RPS 3.06 4.27 2.54 1.52 1.64 1.47 1.73 9.96%
P/EPS 11.73 14.88 9.14 6.47 7.52 5.64 7.87 6.87%
EY 8.53 6.72 10.94 15.46 13.30 17.74 12.70 -6.41%
DY 3.24 2.32 4.12 7.75 6.62 8.78 5.00 -6.96%
P/NAPS 3.77 5.13 2.56 1.46 1.63 1.27 1.70 14.18%

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