[AEONCR] QoQ TTM 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- 10.2%
YoY- 60.06%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 CAGR
Revenue 203,623 196,141 186,919 177,561 168,216 160,055 151,797 21.65%
PBT 71,366 68,612 65,930 62,892 57,238 51,516 45,750 34.53%
Tax -18,434 -17,787 -17,173 -16,535 -15,173 -13,751 -12,356 30.59%
NP 52,932 50,825 48,757 46,357 42,065 37,765 33,394 35.98%
-
NP to SH 52,932 50,825 48,757 46,357 42,065 37,765 33,394 35.98%
-
Tax Rate 25.83% 25.92% 26.05% 26.29% 26.51% 26.69% 27.01% -
Total Cost 150,691 145,316 138,162 131,204 126,151 122,290 118,403 17.45%
-
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 26,206 24,112 24,112 19,066 19,066 13,849 13,849 53.04%
Div Payout % 49.51% 47.44% 49.45% 41.13% 45.33% 36.67% 41.47% -
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 26.00% 25.91% 26.08% 26.11% 25.01% 23.60% 22.00% -
ROE 22.85% 22.30% 22.58% 22.85% 21.38% 19.66% 19.23% -
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 169.64 163.50 155.82 147.91 140.22 133.33 131.97 18.24%
EPS 44.10 42.37 40.65 38.62 35.06 31.46 29.03 32.18%
DPS 21.84 20.10 20.10 15.88 15.89 11.54 12.04 48.79%
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 39.89 38.42 36.62 34.78 32.95 31.35 29.74 21.64%
EPS 10.37 9.96 9.55 9.08 8.24 7.40 6.54 36.01%
DPS 5.13 4.72 4.72 3.74 3.74 2.71 2.71 53.08%
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 1.83 1.44 1.42 1.52 1.94 2.25 2.01 -6.06%
P/EPS 7.03 5.57 5.46 5.83 7.76 9.54 9.13 -16.00%
EY 14.22 17.95 18.31 17.16 12.89 10.49 10.96 18.97%
DY 7.05 8.52 9.05 7.06 5.84 3.85 4.54 34.13%
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 - - -
Price 3.25 2.60 2.29 2.36 2.57 0.00 0.00 -
P/RPS 1.92 1.59 1.47 1.60 1.83 0.00 0.00 -
P/EPS 7.37 6.14 5.63 6.11 7.33 0.00 0.00 -
EY 13.57 16.30 17.75 16.36 13.64 0.00 0.00 -
DY 6.72 7.73 8.78 6.73 6.18 0.00 0.00 -
P/NAPS 1.68 1.37 1.27 1.40 1.57 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