[AEONCR] QoQ 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- 31.9%
YoY- 69.14%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
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 44,824 42,315 41,535 39,542 36,663 34,057 33,389 21.71%
PBT 15,428 13,691 15,347 12,772 9,706 7,925 9,448 38.71%
Tax -4,043 -3,559 -4,144 -3,427 -2,621 -2,164 -2,676 31.70%
NP 11,385 10,132 11,203 9,345 7,085 5,761 6,772 41.43%
-
NP to SH 11,385 10,132 11,203 9,345 7,085 5,761 6,772 41.43%
-
Tax Rate 26.21% 26.00% 27.00% 26.83% 27.00% 27.31% 28.32% -
Total Cost 33,439 32,183 30,332 30,197 29,578 28,296 26,617 16.44%
-
Net Worth 196,748 192,075 173,681 123,424 0 0 89,171 69.56%
Dividend
20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 CAGR
Div 10,509 - 8,557 - 5,291 - - -
Div Payout % 92.31% - 76.39% - 74.69% - - -
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 196,748 192,075 173,681 123,424 0 0 89,171 69.56%
NOSH 119,968 120,047 115,020 97,955 97,994 97,976 84,124 26.72%
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 25.40% 23.94% 26.97% 23.63% 19.32% 16.92% 20.28% -
ROE 5.79% 5.27% 6.45% 7.57% 0.00% 0.00% 7.59% -
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 37.36 35.25 36.11 40.37 37.41 34.76 39.69 -3.95%
EPS 9.49 8.44 9.74 9.54 7.23 5.88 8.05 11.60%
DPS 8.76 0.00 7.44 0.00 5.40 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 8.78 8.29 8.14 7.75 7.18 6.67 6.54 21.71%
EPS 2.23 1.98 2.19 1.83 1.39 1.13 1.33 41.17%
DPS 2.06 0.00 1.68 0.00 1.04 0.00 0.00 -
NAPS 0.3854 0.3763 0.3402 0.2418 0.00 0.00 0.1747 69.54%
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 7.28 8.51 7.34 0.00 0.00 0.00 0.00 -
P/EPS 28.66 35.55 27.21 0.00 0.00 0.00 0.00 -
EY 3.49 2.81 3.68 0.00 0.00 0.00 0.00 -
DY 3.22 0.00 2.81 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 6.88 8.14 7.12 0.00 0.00 0.00 0.00 -
P/EPS 27.08 34.00 26.39 0.00 0.00 0.00 0.00 -
EY 3.69 2.94 3.79 0.00 0.00 0.00 0.00 -
DY 3.41 0.00 2.89 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