[AEONCR] QoQ Cumulative Quarter Result on 20-May-2008

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
16-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2009
Quarter
20-May-2008
Profit Trend
QoQ- -69.66%
YoY- 75.87%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
Revenue 186,919 136,026 87,139 42,315 151,797 110,262 70,720 90.60%
PBT 65,930 47,545 29,119 13,691 45,750 30,403 17,631 139.95%
Tax -17,173 -12,391 -7,602 -3,559 -12,356 -8,212 -4,785 133.50%
NP 48,757 35,154 21,517 10,132 33,394 22,191 12,846 142.33%
-
NP to SH 48,757 35,154 21,517 10,132 33,394 22,191 12,846 142.33%
-
Tax Rate 26.05% 26.06% 26.11% 26.00% 27.01% 27.01% 27.14% -
Total Cost 138,162 100,872 65,622 32,183 118,403 88,071 57,874 78.15%
-
Net Worth 216,004 202,765 196,809 192,075 154,440 123,501 0 -
Dividend
20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
Div 24,120 10,510 10,512 - 13,132 - 5,291 173.67%
Div Payout % 49.47% 29.90% 48.86% - 39.33% - 41.19% -
Equity
20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
Net Worth 216,004 202,765 196,809 192,075 154,440 123,501 0 -
NOSH 120,002 119,979 120,005 120,047 102,278 98,016 97,986 14.39%
Ratio Analysis
20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
NP Margin 26.08% 25.84% 24.69% 23.94% 22.00% 20.13% 18.16% -
ROE 22.57% 17.34% 10.93% 5.27% 21.62% 17.97% 0.00% -
Per Share
20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
RPS 155.76 113.37 72.61 35.25 148.42 112.49 72.17 66.61%
EPS 40.63 29.30 17.93 8.44 32.65 22.64 13.11 111.83%
DPS 20.10 8.76 8.76 0.00 12.84 0.00 5.40 139.22%
NAPS 1.80 1.69 1.64 1.60 1.51 1.26 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,047
20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
RPS 36.62 26.65 17.07 8.29 29.74 21.60 13.85 90.64%
EPS 9.55 6.89 4.22 1.98 6.54 4.35 2.52 142.09%
DPS 4.73 2.06 2.06 0.00 2.57 0.00 1.04 173.24%
NAPS 0.4232 0.3972 0.3856 0.3763 0.3026 0.2419 0.00 -
Price Multiplier on Financial Quarter End Date
20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
Date 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 - - -
Price 2.22 2.25 2.72 3.00 2.65 0.00 0.00 -
P/RPS 1.43 1.98 3.75 8.51 1.79 0.00 0.00 -
P/EPS 5.46 7.68 15.17 35.55 8.12 0.00 0.00 -
EY 18.30 13.02 6.59 2.81 12.32 0.00 0.00 -
DY 9.05 3.89 3.22 0.00 4.85 0.00 0.00 -
P/NAPS 1.23 1.33 1.66 1.88 1.75 0.00 0.00 -
Price Multiplier on Announcement Date
20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
Date 17/04/09 22/12/08 25/09/08 16/06/08 15/04/08 07/12/07 - -
Price 2.29 2.36 2.57 2.87 2.57 0.00 0.00 -
P/RPS 1.47 2.08 3.54 8.14 1.73 0.00 0.00 -
P/EPS 5.64 8.05 14.33 34.00 7.87 0.00 0.00 -
EY 17.74 12.42 6.98 2.94 12.70 0.00 0.00 -
DY 8.78 3.71 3.41 0.00 5.00 0.00 0.00 -
P/NAPS 1.27 1.40 1.57 1.79 1.70 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