[AEONCR] QoQ TTM 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- 15.19%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
Revenue 168,216 160,055 151,797 143,651 134,463 25.02%
PBT 57,238 51,516 45,750 39,851 34,861 63.96%
Tax -15,173 -13,751 -12,356 -10,888 -9,718 55.94%
NP 42,065 37,765 33,394 28,963 25,143 67.06%
-
NP to SH 42,065 37,765 33,394 28,963 25,143 67.06%
-
Tax Rate 26.51% 26.69% 27.01% 27.32% 27.88% -
Total Cost 126,151 122,290 118,403 114,688 109,320 15.35%
-
Net Worth 196,748 192,075 173,681 123,424 0 -
Dividend
20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
Div 19,066 13,849 13,849 5,291 5,291 259.08%
Div Payout % 45.33% 36.67% 41.47% 18.27% 21.05% -
Equity
20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
Net Worth 196,748 192,075 173,681 123,424 0 -
NOSH 119,968 120,047 115,020 97,955 97,994 22.35%
Ratio Analysis
20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
NP Margin 25.01% 23.60% 22.00% 20.16% 18.70% -
ROE 21.38% 19.66% 19.23% 23.47% 0.00% -
Per Share
20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
RPS 140.22 133.33 131.97 146.65 137.21 2.18%
EPS 35.06 31.46 29.03 29.57 25.66 36.51%
DPS 15.89 11.54 12.04 5.40 5.40 193.39%
NAPS 1.64 1.60 1.51 1.26 0.00 -
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 CAGR
RPS 32.95 31.35 29.74 28.14 26.34 25.01%
EPS 8.24 7.40 6.54 5.67 4.93 66.90%
DPS 3.74 2.71 2.71 1.04 1.04 258.36%
NAPS 0.3854 0.3763 0.3402 0.2418 0.00 -
Price Multiplier on Financial Quarter End Date
20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
Date 20/08/08 20/05/08 20/02/08 - - -
Price 2.72 3.00 2.65 0.00 0.00 -
P/RPS 1.94 2.25 2.01 0.00 0.00 -
P/EPS 7.76 9.54 9.13 0.00 0.00 -
EY 12.89 10.49 10.96 0.00 0.00 -
DY 5.84 3.85 4.54 0.00 0.00 -
P/NAPS 1.66 1.88 1.75 0.00 0.00 -
Price Multiplier on Announcement Date
20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
Date 25/09/08 - - - - -
Price 2.57 0.00 0.00 0.00 0.00 -
P/RPS 1.83 0.00 0.00 0.00 0.00 -
P/EPS 7.33 0.00 0.00 0.00 0.00 -
EY 13.64 0.00 0.00 0.00 0.00 -
DY 6.18 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 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