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

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
15-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2008
Quarter
20-Feb-2008
Profit Trend
QoQ- 50.48%
YoY- 69.5%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 CAGR
Revenue 136,026 87,139 42,315 151,797 110,262 70,720 34,057 150.68%
PBT 47,545 29,119 13,691 45,750 30,403 17,631 7,925 228.38%
Tax -12,391 -7,602 -3,559 -12,356 -8,212 -4,785 -2,164 218.37%
NP 35,154 21,517 10,132 33,394 22,191 12,846 5,761 232.10%
-
NP to SH 35,154 21,517 10,132 33,394 22,191 12,846 5,761 232.10%
-
Tax Rate 26.06% 26.11% 26.00% 27.01% 27.01% 27.14% 27.31% -
Total Cost 100,872 65,622 32,183 118,403 88,071 57,874 28,296 132.46%
-
Net Worth 202,765 196,809 192,075 154,440 123,501 0 0 -
Dividend
20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 CAGR
Div 10,510 10,512 - 13,132 - 5,291 - -
Div Payout % 29.90% 48.86% - 39.33% - 41.19% - -
Equity
20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 CAGR
Net Worth 202,765 196,809 192,075 154,440 123,501 0 0 -
NOSH 119,979 120,005 120,047 102,278 98,016 97,986 97,976 14.39%
Ratio Analysis
20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 CAGR
NP Margin 25.84% 24.69% 23.94% 22.00% 20.13% 18.16% 16.92% -
ROE 17.34% 10.93% 5.27% 21.62% 17.97% 0.00% 0.00% -
Per Share
20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 CAGR
RPS 113.37 72.61 35.25 148.42 112.49 72.17 34.76 119.14%
EPS 29.30 17.93 8.44 32.65 22.64 13.11 5.88 190.32%
DPS 8.76 8.76 0.00 12.84 0.00 5.40 0.00 -
NAPS 1.69 1.64 1.60 1.51 1.26 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 115,020
20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 CAGR
RPS 26.64 17.07 8.29 29.73 21.59 13.85 6.67 150.67%
EPS 6.88 4.21 1.98 6.54 4.35 2.52 1.13 231.61%
DPS 2.06 2.06 0.00 2.57 0.00 1.04 0.00 -
NAPS 0.3971 0.3854 0.3762 0.3025 0.2419 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 CAGR
Date 20/11/08 20/08/08 20/05/08 20/02/08 - - - -
Price 2.25 2.72 3.00 2.65 0.00 0.00 0.00 -
P/RPS 1.98 3.75 8.51 1.79 0.00 0.00 0.00 -
P/EPS 7.68 15.17 35.55 8.12 0.00 0.00 0.00 -
EY 13.02 6.59 2.81 12.32 0.00 0.00 0.00 -
DY 3.89 3.22 0.00 4.85 0.00 0.00 0.00 -
P/NAPS 1.33 1.66 1.88 1.75 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 20/05/07 CAGR
Date 22/12/08 25/09/08 16/06/08 15/04/08 07/12/07 - - -
Price 2.36 2.57 2.87 2.57 0.00 0.00 0.00 -
P/RPS 2.08 3.54 8.14 1.73 0.00 0.00 0.00 -
P/EPS 8.05 14.33 34.00 7.87 0.00 0.00 0.00 -
EY 12.42 6.98 2.94 12.70 0.00 0.00 0.00 -
DY 3.71 3.41 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.57 1.79 1.70 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