[AEONCR] YoY TTM Result on 20-May-2010

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
15-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2011
Quarter
20-May-2010
Profit Trend
QoQ- 1.85%
YoY- 8.76%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
20/11/11 20/08/11 20/05/11 20/05/10 20/05/09 20/08/09 20/11/09 CAGR
Revenue 323,718 302,097 283,801 231,409 196,141 203,623 207,901 24.78%
PBT 117,172 104,814 93,108 73,554 68,612 71,366 71,945 27.61%
Tax -29,878 -26,734 -23,698 -18,277 -17,787 -18,434 -18,372 27.52%
NP 87,294 78,080 69,410 55,277 50,825 52,932 53,573 27.64%
-
NP to SH 87,294 78,080 69,410 55,277 50,825 52,932 53,573 27.64%
-
Tax Rate 25.50% 25.51% 25.45% 24.85% 25.92% 25.83% 25.54% -
Total Cost 236,424 224,017 214,391 176,132 145,316 150,691 154,328 23.77%
-
Net Worth 303,539 303,664 299,921 254,438 227,925 231,668 236,366 13.32%
Dividend
20/11/11 20/08/11 20/05/11 20/05/10 20/05/09 20/08/09 20/11/09 CAGR
Div 33,842 33,842 31,798 27,004 24,112 26,206 26,206 13.63%
Div Payout % 38.77% 43.34% 45.81% 48.85% 47.44% 49.51% 48.92% -
Equity
20/11/11 20/08/11 20/05/11 20/05/10 20/05/09 20/08/09 20/11/09 CAGR
Net Worth 303,539 303,664 299,921 254,438 227,925 231,668 236,366 13.32%
NOSH 119,976 120,025 119,968 120,018 119,960 120,035 119,983 -0.00%
Ratio Analysis
20/11/11 20/08/11 20/05/11 20/05/10 20/05/09 20/08/09 20/11/09 CAGR
NP Margin 26.97% 25.85% 24.46% 23.89% 25.91% 26.00% 25.77% -
ROE 28.76% 25.71% 23.14% 21.73% 22.30% 22.85% 22.67% -
Per Share
20/11/11 20/08/11 20/05/11 20/05/10 20/05/09 20/08/09 20/11/09 CAGR
RPS 269.82 251.69 236.56 192.81 163.50 169.64 173.28 24.78%
EPS 72.76 65.05 57.86 46.06 42.37 44.10 44.65 27.65%
DPS 28.20 28.20 26.50 22.50 20.10 21.84 21.84 13.63%
NAPS 2.53 2.53 2.50 2.12 1.90 1.93 1.97 13.32%
Adjusted Per Share Value based on latest NOSH - 120,018
20/11/11 20/08/11 20/05/11 20/05/10 20/05/09 20/08/09 20/11/09 CAGR
RPS 63.42 59.18 55.60 45.33 38.42 39.89 40.73 24.78%
EPS 17.10 15.30 13.60 10.83 9.96 10.37 10.49 27.67%
DPS 6.63 6.63 6.23 5.29 4.72 5.13 5.13 13.68%
NAPS 0.5946 0.5949 0.5875 0.4984 0.4465 0.4538 0.463 13.32%
Price Multiplier on Financial Quarter End Date
20/11/11 20/08/11 20/05/11 20/05/10 20/05/09 20/08/09 20/11/09 CAGR
Date 18/11/11 19/08/11 20/05/11 20/05/10 20/05/09 20/08/09 20/11/09 -
Price 4.58 3.92 3.67 3.20 2.36 3.10 3.33 -
P/RPS 1.70 1.56 1.55 1.66 1.44 1.83 1.92 -5.90%
P/EPS 6.29 6.03 6.34 6.95 5.57 7.03 7.46 -8.17%
EY 15.89 16.60 15.76 14.39 17.95 14.22 13.41 8.85%
DY 6.16 7.19 7.22 7.03 8.52 7.05 6.56 -3.09%
P/NAPS 1.81 1.55 1.47 1.51 1.24 1.61 1.69 3.48%
Price Multiplier on Announcement Date
20/11/11 20/08/11 20/05/11 20/05/10 20/05/09 20/08/09 20/11/09 CAGR
Date 20/12/11 21/09/11 14/06/11 15/06/10 19/06/09 17/09/09 16/12/09 -
Price 5.47 3.79 4.08 3.19 2.60 3.25 3.28 -
P/RPS 2.03 1.51 1.72 1.65 1.59 1.92 1.89 3.63%
P/EPS 7.52 5.83 7.05 6.93 6.14 7.37 7.35 1.14%
EY 13.30 17.16 14.18 14.44 16.30 13.57 13.61 -1.14%
DY 5.16 7.44 6.50 7.05 7.73 6.72 6.66 -11.97%
P/NAPS 2.16 1.50 1.63 1.50 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