[AEONCR] YoY Annualized 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- 5.38%
YoY- 40.1%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/11/13 20/08/13 20/05/13 20/11/12 20/05/11 20/08/11 20/11/11 CAGR
Revenue 646,364 613,478 575,484 447,258 308,596 320,370 333,325 39.18%
PBT 225,738 226,420 224,132 172,008 103,140 114,614 121,546 36.22%
Tax -55,693 -57,462 -58,764 -45,184 -26,408 -29,342 -31,025 33.92%
NP 170,045 168,958 165,368 126,824 76,732 85,272 90,521 36.99%
-
NP to SH 170,045 168,958 165,368 126,824 76,732 85,272 90,521 36.99%
-
Tax Rate 24.67% 25.38% 26.22% 26.27% 25.60% 25.60% 25.53% -
Total Cost 476,318 444,520 410,116 320,434 231,864 235,098 242,804 39.99%
-
Net Worth 548,610 479,487 469,435 343,618 299,921 303,600 303,577 34.37%
Dividend
20/11/13 20/08/13 20/05/13 20/11/12 20/05/11 20/08/11 20/11/11 CAGR
Div - - - 26,851 - 31,680 21,118 -
Div Payout % - - - 21.17% - 37.15% 23.33% -
Equity
20/11/13 20/08/13 20/05/13 20/11/12 20/05/11 20/08/11 20/11/11 CAGR
Net Worth 548,610 479,487 469,435 343,618 299,921 303,600 303,577 34.37%
NOSH 143,992 143,990 143,998 125,867 119,968 120,000 119,991 9.53%
Ratio Analysis
20/11/13 20/08/13 20/05/13 20/11/12 20/05/11 20/08/11 20/11/11 CAGR
NP Margin 26.31% 27.54% 28.74% 28.36% 24.86% 26.62% 27.16% -
ROE 31.00% 35.24% 35.23% 36.91% 25.58% 28.09% 29.82% -
Per Share
20/11/13 20/08/13 20/05/13 20/11/12 20/05/11 20/08/11 20/11/11 CAGR
RPS 448.89 426.06 399.65 355.34 257.23 266.98 277.79 27.07%
EPS 118.09 117.34 114.84 100.76 63.96 71.06 75.44 25.07%
DPS 0.00 0.00 0.00 21.33 0.00 26.40 17.60 -
NAPS 3.81 3.33 3.26 2.73 2.50 2.53 2.53 22.68%
Adjusted Per Share Value based on latest NOSH - 137,454
20/11/13 20/08/13 20/05/13 20/11/12 20/05/11 20/08/11 20/11/11 CAGR
RPS 126.62 120.18 112.74 87.62 60.45 62.76 65.30 39.18%
EPS 33.31 33.10 32.40 24.85 15.03 16.70 17.73 37.00%
DPS 0.00 0.00 0.00 5.26 0.00 6.21 4.14 -
NAPS 1.0747 0.9393 0.9196 0.6732 0.5876 0.5948 0.5947 34.37%
Price Multiplier on Financial Quarter End Date
20/11/13 20/08/13 20/05/13 20/11/12 20/05/11 20/08/11 20/11/11 CAGR
Date 20/11/13 20/08/13 20/05/13 20/11/12 20/05/11 19/08/11 18/11/11 -
Price 15.50 17.78 16.56 12.80 3.67 3.92 4.58 -
P/RPS 3.45 4.17 4.14 3.60 1.43 1.47 1.65 44.52%
P/EPS 13.13 15.15 14.42 12.70 5.74 5.52 6.07 46.99%
EY 7.62 6.60 6.93 7.87 17.43 18.13 16.47 -31.94%
DY 0.00 0.00 0.00 1.67 0.00 6.73 3.84 -
P/NAPS 4.07 5.34 5.08 4.69 1.47 1.55 1.81 49.87%
Price Multiplier on Announcement Date
20/11/13 20/08/13 20/05/13 20/11/12 20/05/11 20/08/11 20/11/11 CAGR
Date 19/12/13 18/10/13 17/06/13 19/12/12 14/06/11 21/09/11 20/12/11 -
Price 15.14 15.80 16.60 12.08 4.08 3.79 5.47 -
P/RPS 3.37 3.71 4.15 3.40 1.59 1.42 1.97 30.74%
P/EPS 12.82 13.47 14.45 11.99 6.38 5.33 7.25 32.92%
EY 7.80 7.43 6.92 8.34 15.68 18.75 13.79 -24.76%
DY 0.00 0.00 0.00 1.77 0.00 6.97 3.22 -
P/NAPS 3.97 4.74 5.09 4.42 1.63 1.50 2.16 35.51%

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