[AEONCR] QoQ Annualized Quarter Result on 20-Nov-2008

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
22-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2009
Quarter
20-Nov-2008
Profit Trend
QoQ- 8.92%
YoY- 58.42%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 CAGR
Revenue 207,686 206,148 186,919 181,368 174,278 169,260 151,797 23.26%
PBT 69,110 65,492 65,930 63,393 58,238 54,764 45,750 31.68%
Tax -17,726 -16,692 -17,173 -16,521 -15,204 -14,236 -12,356 27.22%
NP 51,384 48,800 48,757 46,872 43,034 40,528 33,394 33.31%
-
NP to SH 51,384 48,800 48,757 46,872 43,034 40,528 33,394 33.31%
-
Tax Rate 25.65% 25.49% 26.05% 26.06% 26.11% 26.00% 27.01% -
Total Cost 156,302 157,348 138,162 134,496 131,244 128,732 118,403 20.35%
-
Net Worth 231,599 227,925 216,004 202,765 196,809 192,075 154,440 31.04%
Dividend
20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 CAGR
Div 25,200 - 24,120 14,013 21,024 - 13,132 54.48%
Div Payout % 49.04% - 49.47% 29.90% 48.86% - 39.33% -
Equity
20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 CAGR
Net Worth 231,599 227,925 216,004 202,765 196,809 192,075 154,440 31.04%
NOSH 120,000 119,960 120,002 119,979 120,005 120,047 102,278 11.25%
Ratio Analysis
20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 CAGR
NP Margin 24.74% 23.67% 26.08% 25.84% 24.69% 23.94% 22.00% -
ROE 22.19% 21.41% 22.57% 23.12% 21.87% 21.10% 21.62% -
Per Share
20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 CAGR
RPS 173.07 171.85 155.76 151.17 145.22 140.99 148.42 10.79%
EPS 42.82 40.68 40.63 39.07 35.86 33.76 32.65 19.83%
DPS 21.00 0.00 20.10 11.68 17.52 0.00 12.84 38.85%
NAPS 1.93 1.90 1.80 1.69 1.64 1.60 1.51 17.79%
Adjusted Per Share Value based on latest NOSH - 120,044
20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 CAGR
RPS 40.69 40.38 36.62 35.53 34.14 33.16 29.74 23.26%
EPS 10.07 9.56 9.55 9.18 8.43 7.94 6.54 33.37%
DPS 4.94 0.00 4.73 2.75 4.12 0.00 2.57 54.65%
NAPS 0.4537 0.4465 0.4232 0.3972 0.3856 0.3763 0.3026 31.03%
Price Multiplier on Financial Quarter End Date
20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 CAGR
Date 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 -
Price 3.10 2.36 2.22 2.25 2.72 3.00 2.65 -
P/RPS 1.79 1.37 1.43 1.49 1.87 2.13 1.79 0.00%
P/EPS 7.24 5.80 5.46 5.76 7.59 8.89 8.12 -7.36%
EY 13.81 17.24 18.30 17.36 13.18 11.25 12.32 7.91%
DY 6.77 0.00 9.05 5.19 6.44 0.00 4.85 24.92%
P/NAPS 1.61 1.24 1.23 1.33 1.66 1.88 1.75 -5.41%
Price Multiplier on Announcement Date
20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 CAGR
Date 17/09/09 19/06/09 17/04/09 22/12/08 25/09/08 16/06/08 15/04/08 -
Price 3.25 2.60 2.29 2.36 2.57 2.87 2.57 -
P/RPS 1.88 1.51 1.47 1.56 1.77 2.04 1.73 5.70%
P/EPS 7.59 6.39 5.64 6.04 7.17 8.50 7.87 -2.38%
EY 13.18 15.65 17.74 16.55 13.95 11.76 12.70 2.50%
DY 6.46 0.00 8.78 4.95 6.82 0.00 5.00 18.64%
P/NAPS 1.68 1.37 1.27 1.40 1.57 1.79 1.70 -0.78%

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