[AEONCR] YoY 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- 19.78%
YoY- 45.93%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
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 53,165 52,306 51,537 48,887 39,542 41,535 34,057 19.44%
PBT 19,005 18,182 16,373 18,426 12,772 15,347 7,925 41.75%
Tax -4,727 -4,690 -4,173 -4,789 -3,427 -4,144 -2,164 36.57%
NP 14,278 13,492 12,200 13,637 9,345 11,203 5,761 43.62%
-
NP to SH 14,278 13,492 12,200 13,637 9,345 11,203 5,761 43.62%
-
Tax Rate 24.87% 25.79% 25.49% 25.99% 26.83% 27.00% 27.31% -
Total Cost 38,887 38,814 39,337 35,250 30,197 30,332 28,296 13.52%
-
Net Worth 236,366 231,668 227,925 202,874 123,424 173,681 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 - 12,603 - - - 8,557 - -
Div Payout % - 93.42% - - - 76.39% - -
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 236,366 231,668 227,925 202,874 123,424 173,681 0 -
NOSH 119,983 120,035 119,960 120,044 97,955 115,020 97,976 8.41%
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 26.86% 25.79% 23.67% 27.89% 23.63% 26.97% 16.92% -
ROE 6.04% 5.82% 5.35% 6.72% 7.57% 6.45% 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 44.31 43.58 42.96 40.72 40.37 36.11 34.76 10.16%
EPS 11.90 11.24 10.17 11.36 9.54 9.74 5.88 32.47%
DPS 0.00 10.50 0.00 0.00 0.00 7.44 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 10.42 10.25 10.10 9.58 7.75 8.14 6.67 19.47%
EPS 2.80 2.64 2.39 2.67 1.83 2.19 1.13 43.61%
DPS 0.00 2.47 0.00 0.00 0.00 1.68 0.00 -
NAPS 0.463 0.4538 0.4465 0.3974 0.2418 0.3402 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 7.52 7.11 5.49 5.52 0.00 7.34 0.00 -
P/EPS 27.98 27.58 23.21 19.81 0.00 27.21 0.00 -
EY 3.57 3.63 4.31 5.05 0.00 3.68 0.00 -
DY 0.00 3.39 0.00 0.00 0.00 2.81 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 7.40 7.46 6.05 5.80 0.00 7.12 0.00 -
P/EPS 27.56 28.91 25.57 20.77 0.00 26.39 0.00 -
EY 3.63 3.46 3.91 4.81 0.00 3.79 0.00 -
DY 0.00 3.23 0.00 0.00 0.00 2.89 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