[AEONCR] YoY Annualized 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- 15.16%
YoY- 71.62%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/11/08 20/08/08 20/05/08 20/11/07 20/11/06 20/02/07 CAGR
Revenue 181,368 174,278 169,260 147,016 110,205 116,043 29.05%
PBT 63,393 58,238 54,764 40,537 24,129 27,545 60.98%
Tax -16,521 -15,204 -14,236 -10,949 -6,889 -7,843 53.04%
NP 46,872 43,034 40,528 29,588 17,240 19,702 64.06%
-
NP to SH 46,872 43,034 40,528 29,588 17,240 19,702 64.06%
-
Tax Rate 26.06% 26.11% 26.00% 27.01% 28.55% 28.47% -
Total Cost 134,496 131,244 128,732 117,428 92,965 96,341 20.99%
-
Net Worth 202,765 196,809 192,075 123,501 0 83,469 66.02%
Dividend
20/11/08 20/08/08 20/05/08 20/11/07 20/11/06 20/02/07 CAGR
Div 14,013 21,024 - - - - -
Div Payout % 29.90% 48.86% - - - - -
Equity
20/11/08 20/08/08 20/05/08 20/11/07 20/11/06 20/02/07 CAGR
Net Worth 202,765 196,809 192,075 123,501 0 83,469 66.02%
NOSH 119,979 120,005 120,047 98,016 98,028 78,745 27.19%
Ratio Analysis
20/11/08 20/08/08 20/05/08 20/11/07 20/11/06 20/02/07 CAGR
NP Margin 25.84% 24.69% 23.94% 20.13% 15.64% 16.98% -
ROE 23.12% 21.87% 21.10% 23.96% 0.00% 23.60% -
Per Share
20/11/08 20/08/08 20/05/08 20/11/07 20/11/06 20/02/07 CAGR
RPS 151.17 145.22 140.99 149.99 112.42 147.37 1.46%
EPS 39.07 35.86 33.76 30.19 17.59 25.02 28.99%
DPS 11.68 17.52 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.64 1.60 1.26 0.00 1.06 30.53%
Adjusted Per Share Value based on latest NOSH - 97,955
20/11/08 20/08/08 20/05/08 20/11/07 20/11/06 20/02/07 CAGR
RPS 35.53 34.14 33.16 28.80 21.59 22.73 29.06%
EPS 9.18 8.43 7.94 5.80 3.38 3.86 64.02%
DPS 2.75 4.12 0.00 0.00 0.00 0.00 -
NAPS 0.3972 0.3856 0.3763 0.2419 0.00 0.1635 66.03%
Price Multiplier on Financial Quarter End Date
20/11/08 20/08/08 20/05/08 20/11/07 20/11/06 20/02/07 CAGR
Date 20/11/08 20/08/08 20/05/08 - - - -
Price 2.25 2.72 3.00 0.00 0.00 0.00 -
P/RPS 1.49 1.87 2.13 0.00 0.00 0.00 -
P/EPS 5.76 7.59 8.89 0.00 0.00 0.00 -
EY 17.36 13.18 11.25 0.00 0.00 0.00 -
DY 5.19 6.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.66 1.88 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
20/11/08 20/08/08 20/05/08 20/11/07 20/11/06 20/02/07 CAGR
Date 22/12/08 25/09/08 16/06/08 07/12/07 - - -
Price 2.36 2.57 2.87 0.00 0.00 0.00 -
P/RPS 1.56 1.77 2.04 0.00 0.00 0.00 -
P/EPS 6.04 7.17 8.50 0.00 0.00 0.00 -
EY 16.55 13.95 11.76 0.00 0.00 0.00 -
DY 4.95 6.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.57 1.79 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