[AEONCR] QoQ Cumulative Quarter Result on 20-Aug-2008

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2009
Quarter
20-Aug-2008
Profit Trend
QoQ- 112.37%
YoY- 67.5%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 CAGR
Revenue 51,537 186,919 136,026 87,139 42,315 151,797 110,262 -39.80%
PBT 16,373 65,930 47,545 29,119 13,691 45,750 30,403 -33.83%
Tax -4,173 -17,173 -12,391 -7,602 -3,559 -12,356 -8,212 -36.34%
NP 12,200 48,757 35,154 21,517 10,132 33,394 22,191 -32.91%
-
NP to SH 12,200 48,757 35,154 21,517 10,132 33,394 22,191 -32.91%
-
Tax Rate 25.49% 26.05% 26.06% 26.11% 26.00% 27.01% 27.01% -
Total Cost 39,337 138,162 100,872 65,622 32,183 118,403 88,071 -41.59%
-
Net Worth 227,925 216,004 202,765 196,809 192,075 154,440 123,501 50.51%
Dividend
20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 CAGR
Div - 24,120 10,510 10,512 - 13,132 - -
Div Payout % - 49.47% 29.90% 48.86% - 39.33% - -
Equity
20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 CAGR
Net Worth 227,925 216,004 202,765 196,809 192,075 154,440 123,501 50.51%
NOSH 119,960 120,002 119,979 120,005 120,047 102,278 98,016 14.43%
Ratio Analysis
20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 CAGR
NP Margin 23.67% 26.08% 25.84% 24.69% 23.94% 22.00% 20.13% -
ROE 5.35% 22.57% 17.34% 10.93% 5.27% 21.62% 17.97% -
Per Share
20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 CAGR
RPS 42.96 155.76 113.37 72.61 35.25 148.42 112.49 -47.39%
EPS 10.17 40.63 29.30 17.93 8.44 32.65 22.64 -41.37%
DPS 0.00 20.10 8.76 8.76 0.00 12.84 0.00 -
NAPS 1.90 1.80 1.69 1.64 1.60 1.51 1.26 31.53%
Adjusted Per Share Value based on latest NOSH - 119,968
20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 CAGR
RPS 10.10 36.62 26.65 17.07 8.29 29.74 21.60 -39.78%
EPS 2.39 9.55 6.89 4.22 1.98 6.54 4.35 -32.94%
DPS 0.00 4.73 2.06 2.06 0.00 2.57 0.00 -
NAPS 0.4465 0.4231 0.3972 0.3855 0.3763 0.3025 0.2419 50.52%
Price Multiplier on Financial Quarter End Date
20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 CAGR
Date 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 - -
Price 2.36 2.22 2.25 2.72 3.00 2.65 0.00 -
P/RPS 5.49 1.43 1.98 3.75 8.51 1.79 0.00 -
P/EPS 23.21 5.46 7.68 15.17 35.55 8.12 0.00 -
EY 4.31 18.30 13.02 6.59 2.81 12.32 0.00 -
DY 0.00 9.05 3.89 3.22 0.00 4.85 0.00 -
P/NAPS 1.24 1.23 1.33 1.66 1.88 1.75 0.00 -
Price Multiplier on Announcement Date
20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 CAGR
Date 19/06/09 17/04/09 22/12/08 25/09/08 16/06/08 15/04/08 07/12/07 -
Price 2.60 2.29 2.36 2.57 2.87 2.57 0.00 -
P/RPS 6.05 1.47 2.08 3.54 8.14 1.73 0.00 -
P/EPS 25.57 5.64 8.05 14.33 34.00 7.87 0.00 -
EY 3.91 17.74 12.42 6.98 2.94 12.70 0.00 -
DY 0.00 8.78 3.71 3.41 0.00 5.00 0.00 -
P/NAPS 1.37 1.27 1.40 1.57 1.79 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