[AEONCR] YoY Annualized Quarter Result on 20-Aug-2009

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
17-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2010
Quarter
20-Aug-2009
Profit Trend
QoQ- 5.3%
YoY- 19.4%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/11/10 20/08/10 20/05/10 20/08/09 20/05/08 20/08/08 20/11/08 CAGR
Revenue 261,180 255,394 251,828 207,686 169,260 174,278 181,368 20.00%
PBT 78,682 75,034 70,804 69,110 54,764 58,238 63,393 11.40%
Tax -19,981 -19,064 -17,996 -17,726 -14,236 -15,204 -16,521 9.97%
NP 58,701 55,970 52,808 51,384 40,528 43,034 46,872 11.90%
-
NP to SH 58,701 55,970 52,808 51,384 40,528 43,034 46,872 11.90%
-
Tax Rate 25.39% 25.41% 25.42% 25.65% 26.00% 26.11% 26.06% -
Total Cost 202,478 199,424 199,020 156,302 128,732 131,244 134,496 22.69%
-
Net Worth 262,788 256,809 254,438 231,599 192,075 196,809 202,765 13.84%
Dividend
20/11/10 20/08/10 20/05/10 20/08/09 20/05/08 20/08/08 20/11/08 CAGR
Div 18,399 27,600 - 25,200 - 21,024 14,013 14.58%
Div Payout % 31.34% 49.31% - 49.04% - 48.86% 29.90% -
Equity
20/11/10 20/08/10 20/05/10 20/08/09 20/05/08 20/08/08 20/11/08 CAGR
Net Worth 262,788 256,809 254,438 231,599 192,075 196,809 202,765 13.84%
NOSH 119,994 120,004 120,018 120,000 120,047 120,005 119,979 0.00%
Ratio Analysis
20/11/10 20/08/10 20/05/10 20/08/09 20/05/08 20/08/08 20/11/08 CAGR
NP Margin 22.48% 21.92% 20.97% 24.74% 23.94% 24.69% 25.84% -
ROE 22.34% 21.79% 20.75% 22.19% 21.10% 21.87% 23.12% -
Per Share
20/11/10 20/08/10 20/05/10 20/08/09 20/05/08 20/08/08 20/11/08 CAGR
RPS 217.66 212.82 209.82 173.07 140.99 145.22 151.17 19.99%
EPS 48.92 46.64 44.00 42.82 33.76 35.86 39.07 11.89%
DPS 15.33 23.00 0.00 21.00 0.00 17.52 11.68 14.56%
NAPS 2.19 2.14 2.12 1.93 1.60 1.64 1.69 13.83%
Adjusted Per Share Value based on latest NOSH - 120,035
20/11/10 20/08/10 20/05/10 20/08/09 20/05/08 20/08/08 20/11/08 CAGR
RPS 51.17 50.03 49.33 40.69 33.16 34.14 35.53 20.00%
EPS 11.50 10.96 10.35 10.07 7.94 8.43 9.18 11.92%
DPS 3.60 5.41 0.00 4.94 0.00 4.12 2.75 14.41%
NAPS 0.5148 0.5031 0.4985 0.4537 0.3763 0.3856 0.3972 13.84%
Price Multiplier on Financial Quarter End Date
20/11/10 20/08/10 20/05/10 20/08/09 20/05/08 20/08/08 20/11/08 CAGR
Date 19/11/10 20/08/10 20/05/10 20/08/09 20/05/08 20/08/08 20/11/08 -
Price 3.12 3.12 3.20 3.10 3.00 2.72 2.25 -
P/RPS 1.43 1.47 1.53 1.79 2.13 1.87 1.49 -2.03%
P/EPS 6.38 6.69 7.27 7.24 8.89 7.59 5.76 5.24%
EY 15.68 14.95 13.75 13.81 11.25 13.18 17.36 -4.96%
DY 4.91 7.37 0.00 6.77 0.00 6.44 5.19 -2.73%
P/NAPS 1.42 1.46 1.51 1.61 1.88 1.66 1.33 3.32%
Price Multiplier on Announcement Date
20/11/10 20/08/10 20/05/10 20/08/09 20/05/08 20/08/08 20/11/08 CAGR
Date 21/12/10 21/09/10 15/06/10 17/09/09 16/06/08 25/09/08 22/12/08 -
Price 3.05 3.18 3.19 3.25 2.87 2.57 2.36 -
P/RPS 1.40 1.49 1.52 1.88 2.04 1.77 1.56 -5.26%
P/EPS 6.23 6.82 7.25 7.59 8.50 7.17 6.04 1.56%
EY 16.04 14.67 13.79 13.18 11.76 13.95 16.55 -1.55%
DY 5.03 7.23 0.00 6.46 0.00 6.82 4.95 0.80%
P/NAPS 1.39 1.49 1.50 1.68 1.79 1.57 1.40 -0.35%

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