[AEONCR] QoQ TTM Result on 20-Aug-2008

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2009
Quarter
20-Aug-2008
Profit Trend
QoQ- 11.39%
YoY- 67.3%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 CAGR
Revenue 196,141 186,919 177,561 168,216 160,055 151,797 143,651 23.09%
PBT 68,612 65,930 62,892 57,238 51,516 45,750 39,851 43.69%
Tax -17,787 -17,173 -16,535 -15,173 -13,751 -12,356 -10,888 38.74%
NP 50,825 48,757 46,357 42,065 37,765 33,394 28,963 45.53%
-
NP to SH 50,825 48,757 46,357 42,065 37,765 33,394 28,963 45.53%
-
Tax Rate 25.92% 26.05% 26.29% 26.51% 26.69% 27.01% 27.32% -
Total Cost 145,316 138,162 131,204 126,151 122,290 118,403 114,688 17.10%
-
Net Worth 227,925 215,920 202,874 196,748 192,075 173,681 123,424 50.57%
Dividend
20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 CAGR
Div 24,112 24,112 19,066 19,066 13,849 13,849 5,291 175.12%
Div Payout % 47.44% 49.45% 41.13% 45.33% 36.67% 41.47% 18.27% -
Equity
20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 CAGR
Net Worth 227,925 215,920 202,874 196,748 192,075 173,681 123,424 50.57%
NOSH 119,960 119,955 120,044 119,968 120,047 115,020 97,955 14.47%
Ratio Analysis
20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 CAGR
NP Margin 25.91% 26.08% 26.11% 25.01% 23.60% 22.00% 20.16% -
ROE 22.30% 22.58% 22.85% 21.38% 19.66% 19.23% 23.47% -
Per Share
20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 CAGR
RPS 163.50 155.82 147.91 140.22 133.33 131.97 146.65 7.52%
EPS 42.37 40.65 38.62 35.06 31.46 29.03 29.57 27.12%
DPS 20.10 20.10 15.88 15.89 11.54 12.04 5.40 140.37%
NAPS 1.90 1.80 1.69 1.64 1.60 1.51 1.26 31.53%
Adjusted Per Share Value based on latest NOSH - 119,968
20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 CAGR
RPS 38.42 36.62 34.78 32.95 31.36 29.74 28.14 23.09%
EPS 9.96 9.55 9.08 8.24 7.40 6.54 5.67 45.63%
DPS 4.72 4.72 3.74 3.74 2.71 2.71 1.04 174.37%
NAPS 0.4465 0.423 0.3974 0.3854 0.3763 0.3402 0.2418 50.57%
Price Multiplier on Financial Quarter End Date
20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 CAGR
Date 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 - -
Price 2.36 2.22 2.25 2.72 3.00 2.65 0.00 -
P/RPS 1.44 1.42 1.52 1.94 2.25 2.01 0.00 -
P/EPS 5.57 5.46 5.83 7.76 9.54 9.13 0.00 -
EY 17.95 18.31 17.16 12.89 10.49 10.96 0.00 -
DY 8.52 9.05 7.06 5.84 3.85 4.54 0.00 -
P/NAPS 1.24 1.23 1.33 1.66 1.88 1.75 0.00 -
Price Multiplier on Announcement Date
20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 CAGR
Date 19/06/09 17/04/09 22/12/08 25/09/08 - - - -
Price 2.60 2.29 2.36 2.57 0.00 0.00 0.00 -
P/RPS 1.59 1.47 1.60 1.83 0.00 0.00 0.00 -
P/EPS 6.14 5.63 6.11 7.33 0.00 0.00 0.00 -
EY 16.30 17.75 16.36 13.64 0.00 0.00 0.00 -
DY 7.73 8.78 6.73 6.18 0.00 0.00 0.00 -
P/NAPS 1.37 1.27 1.40 1.57 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