[AEONCR] QoQ 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- 19.78%
YoY- 45.93%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
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 52,306 51,537 50,893 48,887 44,824 42,315 41,535 16.63%
PBT 18,182 16,373 18,385 18,426 15,428 13,691 15,347 11.97%
Tax -4,690 -4,173 -4,782 -4,789 -4,043 -3,559 -4,144 8.60%
NP 13,492 12,200 13,603 13,637 11,385 10,132 11,203 13.20%
-
NP to SH 13,492 12,200 13,603 13,637 11,385 10,132 11,203 13.20%
-
Tax Rate 25.79% 25.49% 26.01% 25.99% 26.21% 26.00% 27.00% -
Total Cost 38,814 39,337 37,290 35,250 33,439 32,183 30,332 17.88%
-
Net Worth 231,668 227,925 215,920 202,874 196,748 192,075 173,681 21.19%
Dividend
20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 CAGR
Div 12,603 - 13,602 - 10,509 - 8,557 29.48%
Div Payout % 93.42% - 100.00% - 92.31% - 76.39% -
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 231,668 227,925 215,920 202,874 196,748 192,075 173,681 21.19%
NOSH 120,035 119,960 119,955 120,044 119,968 120,047 115,020 2.88%
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 25.79% 23.67% 26.73% 27.89% 25.40% 23.94% 26.97% -
ROE 5.82% 5.35% 6.30% 6.72% 5.79% 5.27% 6.45% -
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 43.58 42.96 42.43 40.72 37.36 35.25 36.11 13.36%
EPS 11.24 10.17 11.34 11.36 9.49 8.44 9.74 10.02%
DPS 10.50 0.00 11.34 0.00 8.76 0.00 7.44 25.84%
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 10.25 10.10 9.97 9.58 8.78 8.29 8.14 16.62%
EPS 2.64 2.39 2.66 2.67 2.23 1.98 2.19 13.28%
DPS 2.47 0.00 2.66 0.00 2.06 0.00 1.68 29.32%
NAPS 0.4538 0.4465 0.423 0.3974 0.3854 0.3763 0.3402 21.19%
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 7.11 5.49 5.23 5.52 7.28 8.51 7.34 -2.10%
P/EPS 27.58 23.21 19.58 19.81 28.66 35.55 27.21 0.90%
EY 3.63 4.31 5.11 5.05 3.49 2.81 3.68 -0.90%
DY 3.39 0.00 5.11 0.00 3.22 0.00 2.81 13.33%
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 7.46 6.05 5.40 5.80 6.88 8.14 7.12 3.16%
P/EPS 28.91 25.57 20.19 20.77 27.08 34.00 26.39 6.27%
EY 3.46 3.91 4.95 4.81 3.69 2.94 3.79 -5.89%
DY 3.23 0.00 4.95 0.00 3.41 0.00 2.89 7.70%
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