[AEONCR] YoY Quarter Result on 20-Nov-2010

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2011
Quarter
20-Nov-2010
Profit Trend
QoQ- 8.51%
YoY- 12.35%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
20/11/11 20/08/11 20/05/11 20/11/10 20/05/09 20/08/09 20/11/09 CAGR
Revenue 89,809 83,035 77,149 68,188 51,537 52,306 53,165 29.97%
PBT 33,853 31,522 25,785 21,495 16,373 18,182 19,005 33.46%
Tax -8,598 -8,069 -6,602 -5,454 -4,173 -4,690 -4,727 34.86%
NP 25,255 23,453 19,183 16,041 12,200 13,492 14,278 32.99%
-
NP to SH 25,255 23,453 19,183 16,041 12,200 13,492 14,278 32.99%
-
Tax Rate 25.40% 25.60% 25.60% 25.37% 25.49% 25.79% 24.87% -
Total Cost 64,554 59,582 57,966 52,147 39,337 38,814 38,887 28.84%
-
Net Worth 303,539 303,664 299,921 262,750 227,925 231,668 236,366 13.32%
Dividend
20/11/11 20/08/11 20/05/11 20/11/10 20/05/09 20/08/09 20/11/09 CAGR
Div - 15,843 - - - 12,603 - -
Div Payout % - 67.55% - - - 93.42% - -
Equity
20/11/11 20/08/11 20/05/11 20/11/10 20/05/09 20/08/09 20/11/09 CAGR
Net Worth 303,539 303,664 299,921 262,750 227,925 231,668 236,366 13.32%
NOSH 119,976 120,025 119,968 119,977 119,960 120,035 119,983 -0.00%
Ratio Analysis
20/11/11 20/08/11 20/05/11 20/11/10 20/05/09 20/08/09 20/11/09 CAGR
NP Margin 28.12% 28.24% 24.86% 23.52% 23.67% 25.79% 26.86% -
ROE 8.32% 7.72% 6.40% 6.11% 5.35% 5.82% 6.04% -
Per Share
20/11/11 20/08/11 20/05/11 20/11/10 20/05/09 20/08/09 20/11/09 CAGR
RPS 74.86 69.18 64.31 56.83 42.96 43.58 44.31 29.97%
EPS 21.05 19.54 15.99 13.37 10.17 11.24 11.90 33.00%
DPS 0.00 13.20 0.00 0.00 0.00 10.50 0.00 -
NAPS 2.53 2.53 2.50 2.19 1.90 1.93 1.97 13.32%
Adjusted Per Share Value based on latest NOSH - 119,977
20/11/11 20/08/11 20/05/11 20/11/10 20/05/09 20/08/09 20/11/09 CAGR
RPS 17.59 16.27 15.11 13.36 10.10 10.25 10.42 29.92%
EPS 4.95 4.59 3.76 3.14 2.39 2.64 2.80 32.96%
DPS 0.00 3.10 0.00 0.00 0.00 2.47 0.00 -
NAPS 0.5946 0.5949 0.5876 0.5147 0.4465 0.4538 0.463 13.32%
Price Multiplier on Financial Quarter End Date
20/11/11 20/08/11 20/05/11 20/11/10 20/05/09 20/08/09 20/11/09 CAGR
Date 18/11/11 19/08/11 20/05/11 19/11/10 20/05/09 20/08/09 20/11/09 -
Price 4.58 3.92 3.67 3.12 2.36 3.10 3.33 -
P/RPS 6.12 5.67 5.71 5.49 5.49 7.11 7.52 -9.78%
P/EPS 21.76 20.06 22.95 23.34 23.21 27.58 27.98 -11.81%
EY 4.60 4.98 4.36 4.29 4.31 3.63 3.57 13.51%
DY 0.00 3.37 0.00 0.00 0.00 3.39 0.00 -
P/NAPS 1.81 1.55 1.47 1.42 1.24 1.61 1.69 3.48%
Price Multiplier on Announcement Date
20/11/11 20/08/11 20/05/11 20/11/10 20/05/09 20/08/09 20/11/09 CAGR
Date 20/12/11 21/09/11 14/06/11 21/12/10 19/06/09 17/09/09 16/12/09 -
Price 5.47 3.79 4.08 3.05 2.60 3.25 3.28 -
P/RPS 7.31 5.48 6.34 5.37 6.05 7.46 7.40 -0.60%
P/EPS 25.99 19.40 25.52 22.81 25.57 28.91 27.56 -2.89%
EY 3.85 5.16 3.92 4.38 3.91 3.46 3.63 2.98%
DY 0.00 3.48 0.00 0.00 0.00 3.23 0.00 -
P/NAPS 2.16 1.50 1.63 1.39 1.37 1.68 1.66 14.07%

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