[AEONCR] QoQ Annualized Quarter Result on 20-Nov-2007

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
07-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2008
Quarter
20-Nov-2007
Profit Trend
QoQ- 15.16%
YoY- 71.62%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 CAGR
Revenue 174,278 169,260 151,797 147,016 141,440 136,228 116,043 31.17%
PBT 58,238 54,764 45,750 40,537 35,262 31,700 27,545 64.80%
Tax -15,204 -14,236 -12,356 -10,949 -9,570 -8,656 -7,843 55.53%
NP 43,034 40,528 33,394 29,588 25,692 23,044 19,702 68.42%
-
NP to SH 43,034 40,528 33,394 29,588 25,692 23,044 19,702 68.42%
-
Tax Rate 26.11% 26.00% 27.01% 27.01% 27.14% 27.31% 28.47% -
Total Cost 131,244 128,732 118,403 117,428 115,748 113,184 96,341 22.91%
-
Net Worth 196,809 192,075 154,440 123,501 0 0 83,469 77.24%
Dividend
20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 CAGR
Div 21,024 - 13,132 - 10,582 - - -
Div Payout % 48.86% - 39.33% - 41.19% - - -
Equity
20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 CAGR
Net Worth 196,809 192,075 154,440 123,501 0 0 83,469 77.24%
NOSH 120,005 120,047 102,278 98,016 97,986 97,976 78,745 32.46%
Ratio Analysis
20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 CAGR
NP Margin 24.69% 23.94% 22.00% 20.13% 18.16% 16.92% 16.98% -
ROE 21.87% 21.10% 21.62% 23.96% 0.00% 0.00% 23.60% -
Per Share
20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 CAGR
RPS 145.22 140.99 148.42 149.99 144.35 139.04 147.37 -0.97%
EPS 35.86 33.76 32.65 30.19 26.22 23.52 25.02 27.14%
DPS 17.52 0.00 12.84 0.00 10.80 0.00 0.00 -
NAPS 1.64 1.60 1.51 1.26 0.00 0.00 1.06 33.80%
Adjusted Per Share Value based on latest NOSH - 97,955
20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 CAGR
RPS 34.14 33.16 29.74 28.80 27.71 26.69 22.73 31.18%
EPS 8.43 7.94 6.54 5.80 5.03 4.51 3.86 68.40%
DPS 4.12 0.00 2.57 0.00 2.07 0.00 0.00 -
NAPS 0.3856 0.3763 0.3026 0.2419 0.00 0.00 0.1635 77.27%
Price Multiplier on Financial Quarter End Date
20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 CAGR
Date 20/08/08 20/05/08 20/02/08 - - - - -
Price 2.72 3.00 2.65 0.00 0.00 0.00 0.00 -
P/RPS 1.87 2.13 1.79 0.00 0.00 0.00 0.00 -
P/EPS 7.59 8.89 8.12 0.00 0.00 0.00 0.00 -
EY 13.18 11.25 12.32 0.00 0.00 0.00 0.00 -
DY 6.44 0.00 4.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.88 1.75 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 CAGR
Date 25/09/08 16/06/08 15/04/08 07/12/07 - - - -
Price 2.57 2.87 2.57 0.00 0.00 0.00 0.00 -
P/RPS 1.77 2.04 1.73 0.00 0.00 0.00 0.00 -
P/EPS 7.17 8.50 7.87 0.00 0.00 0.00 0.00 -
EY 13.95 11.76 12.70 0.00 0.00 0.00 0.00 -
DY 6.82 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.79 1.70 0.00 0.00 0.00 0.00 -

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