[AEONCR] QoQ Annualized Quarter Result on 20-Aug-2007

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2008
Quarter
20-Aug-2007
Profit Trend
QoQ- 11.49%
YoY- 30.4%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 20/11/06 CAGR
Revenue 169,260 151,797 147,016 141,440 136,228 116,043 110,205 33.15%
PBT 54,764 45,750 40,537 35,262 31,700 27,545 24,129 72.79%
Tax -14,236 -12,356 -10,949 -9,570 -8,656 -7,843 -6,889 62.31%
NP 40,528 33,394 29,588 25,692 23,044 19,702 17,240 76.89%
-
NP to SH 40,528 33,394 29,588 25,692 23,044 19,702 17,240 76.89%
-
Tax Rate 26.00% 27.01% 27.01% 27.14% 27.31% 28.47% 28.55% -
Total Cost 128,732 118,403 117,428 115,748 113,184 96,341 92,965 24.25%
-
Net Worth 192,075 154,440 123,501 0 0 83,469 0 -
Dividend
20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 20/11/06 CAGR
Div - 13,132 - 10,582 - - - -
Div Payout % - 39.33% - 41.19% - - - -
Equity
20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 20/11/06 CAGR
Net Worth 192,075 154,440 123,501 0 0 83,469 0 -
NOSH 120,047 102,278 98,016 97,986 97,976 78,745 98,028 14.47%
Ratio Analysis
20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 20/11/06 CAGR
NP Margin 23.94% 22.00% 20.13% 18.16% 16.92% 16.98% 15.64% -
ROE 21.10% 21.62% 23.96% 0.00% 0.00% 23.60% 0.00% -
Per Share
20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 20/11/06 CAGR
RPS 140.99 148.42 149.99 144.35 139.04 147.37 112.42 16.31%
EPS 33.76 32.65 30.19 26.22 23.52 25.02 17.59 54.50%
DPS 0.00 12.84 0.00 10.80 0.00 0.00 0.00 -
NAPS 1.60 1.51 1.26 0.00 0.00 1.06 0.00 -
Adjusted Per Share Value based on latest NOSH - 97,994
20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 20/11/06 CAGR
RPS 33.16 29.74 28.80 27.71 26.69 22.73 21.59 33.15%
EPS 7.94 6.54 5.80 5.03 4.51 3.86 3.38 76.80%
DPS 0.00 2.57 0.00 2.07 0.00 0.00 0.00 -
NAPS 0.3763 0.3025 0.2419 0.00 0.00 0.1635 0.00 -
Price Multiplier on Financial Quarter End Date
20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 20/11/06 CAGR
Date 20/05/08 20/02/08 - - - - - -
Price 3.00 2.65 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.13 1.79 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.89 8.12 0.00 0.00 0.00 0.00 0.00 -
EY 11.25 12.32 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 4.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.75 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 20/02/07 20/11/06 CAGR
Date 16/06/08 15/04/08 07/12/07 - - - - -
Price 2.87 2.57 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.04 1.73 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.50 7.87 0.00 0.00 0.00 0.00 0.00 -
EY 11.76 12.70 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.70 0.00 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