[AEONCR] YoY Annualized 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- 8.92%
YoY- 58.42%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/11/09 20/08/09 20/05/09 20/11/08 20/11/07 20/02/08 20/05/07 CAGR
Revenue 209,344 207,686 206,148 181,368 147,016 151,797 136,228 18.69%
PBT 71,413 69,110 65,492 63,393 40,537 45,750 31,700 38.26%
Tax -18,120 -17,726 -16,692 -16,521 -10,949 -12,356 -8,656 34.27%
NP 53,293 51,384 48,800 46,872 29,588 33,394 23,044 39.71%
-
NP to SH 53,293 51,384 48,800 46,872 29,588 33,394 23,044 39.71%
-
Tax Rate 25.37% 25.65% 25.49% 26.06% 27.01% 27.01% 27.31% -
Total Cost 156,050 156,302 157,348 134,496 117,428 118,403 113,184 13.66%
-
Net Worth 236,388 231,599 227,925 202,765 123,501 154,440 0 -
Dividend
20/11/09 20/08/09 20/05/09 20/11/08 20/11/07 20/02/08 20/05/07 CAGR
Div 16,799 25,200 - 14,013 - 13,132 - -
Div Payout % 31.52% 49.04% - 29.90% - 39.33% - -
Equity
20/11/09 20/08/09 20/05/09 20/11/08 20/11/07 20/02/08 20/05/07 CAGR
Net Worth 236,388 231,599 227,925 202,765 123,501 154,440 0 -
NOSH 119,993 120,000 119,960 119,979 98,016 102,278 97,976 8.42%
Ratio Analysis
20/11/09 20/08/09 20/05/09 20/11/08 20/11/07 20/02/08 20/05/07 CAGR
NP Margin 25.46% 24.74% 23.67% 25.84% 20.13% 22.00% 16.92% -
ROE 22.54% 22.19% 21.41% 23.12% 23.96% 21.62% 0.00% -
Per Share
20/11/09 20/08/09 20/05/09 20/11/08 20/11/07 20/02/08 20/05/07 CAGR
RPS 174.46 173.07 171.85 151.17 149.99 148.42 139.04 9.47%
EPS 44.41 42.82 40.68 39.07 30.19 32.65 23.52 28.85%
DPS 14.00 21.00 0.00 11.68 0.00 12.84 0.00 -
NAPS 1.97 1.93 1.90 1.69 1.26 1.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,044
20/11/09 20/08/09 20/05/09 20/11/08 20/11/07 20/02/08 20/05/07 CAGR
RPS 41.01 40.69 40.38 35.53 28.80 29.74 26.69 18.68%
EPS 10.44 10.07 9.56 9.18 5.80 6.54 4.51 39.76%
DPS 3.29 4.94 0.00 2.75 0.00 2.57 0.00 -
NAPS 0.4631 0.4537 0.4465 0.3972 0.2419 0.3026 0.00 -
Price Multiplier on Financial Quarter End Date
20/11/09 20/08/09 20/05/09 20/11/08 20/11/07 20/02/08 20/05/07 CAGR
Date 20/11/09 20/08/09 20/05/09 20/11/08 - 20/02/08 - -
Price 3.33 3.10 2.36 2.25 0.00 2.65 0.00 -
P/RPS 1.91 1.79 1.37 1.49 0.00 1.79 0.00 -
P/EPS 7.50 7.24 5.80 5.76 0.00 8.12 0.00 -
EY 13.34 13.81 17.24 17.36 0.00 12.32 0.00 -
DY 4.20 6.77 0.00 5.19 0.00 4.85 0.00 -
P/NAPS 1.69 1.61 1.24 1.33 0.00 1.75 0.00 -
Price Multiplier on Announcement Date
20/11/09 20/08/09 20/05/09 20/11/08 20/11/07 20/02/08 20/05/07 CAGR
Date 16/12/09 17/09/09 19/06/09 22/12/08 07/12/07 15/04/08 - -
Price 3.28 3.25 2.60 2.36 0.00 2.57 0.00 -
P/RPS 1.88 1.88 1.51 1.56 0.00 1.73 0.00 -
P/EPS 7.39 7.59 6.39 6.04 0.00 7.87 0.00 -
EY 13.54 13.18 15.65 16.55 0.00 12.70 0.00 -
DY 4.27 6.46 0.00 4.95 0.00 5.00 0.00 -
P/NAPS 1.66 1.68 1.37 1.40 0.00 1.70 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