[AEONCR] QoQ Cumulative Quarter Result on 20-Feb-2009

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
17-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2009
Quarter
20-Feb-2009
Profit Trend
QoQ- 38.7%
YoY- 46.01%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 CAGR
Revenue 157,008 103,843 51,537 186,919 136,026 87,139 42,315 139.10%
PBT 53,560 34,555 16,373 65,930 47,545 29,119 13,691 147.66%
Tax -13,590 -8,863 -4,173 -17,173 -12,391 -7,602 -3,559 143.70%
NP 39,970 25,692 12,200 48,757 35,154 21,517 10,132 149.04%
-
NP to SH 39,970 25,692 12,200 48,757 35,154 21,517 10,132 149.04%
-
Tax Rate 25.37% 25.65% 25.49% 26.05% 26.06% 26.11% 26.00% -
Total Cost 117,038 78,151 39,337 138,162 100,872 65,622 32,183 135.92%
-
Net Worth 236,388 231,599 227,925 216,004 202,765 196,809 192,075 14.79%
Dividend
20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 CAGR
Div 12,599 12,600 - 24,120 10,510 10,512 - -
Div Payout % 31.52% 49.04% - 49.47% 29.90% 48.86% - -
Equity
20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 CAGR
Net Worth 236,388 231,599 227,925 216,004 202,765 196,809 192,075 14.79%
NOSH 119,993 120,000 119,960 120,002 119,979 120,005 120,047 -0.02%
Ratio Analysis
20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 CAGR
NP Margin 25.46% 24.74% 23.67% 26.08% 25.84% 24.69% 23.94% -
ROE 16.91% 11.09% 5.35% 22.57% 17.34% 10.93% 5.27% -
Per Share
20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 CAGR
RPS 130.85 86.54 42.96 155.76 113.37 72.61 35.25 139.16%
EPS 33.31 21.41 10.17 40.63 29.30 17.93 8.44 149.11%
DPS 10.50 10.50 0.00 20.10 8.76 8.76 0.00 -
NAPS 1.97 1.93 1.90 1.80 1.69 1.64 1.60 14.83%
Adjusted Per Share Value based on latest NOSH - 119,955
20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 CAGR
RPS 30.75 20.34 10.09 36.61 26.64 17.07 8.29 139.05%
EPS 7.83 5.03 2.39 9.55 6.88 4.21 1.98 149.44%
DPS 2.47 2.47 0.00 4.72 2.06 2.06 0.00 -
NAPS 0.4629 0.4536 0.4464 0.423 0.3971 0.3854 0.3762 14.78%
Price Multiplier on Financial Quarter End Date
20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 CAGR
Date 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 -
Price 3.33 3.10 2.36 2.22 2.25 2.72 3.00 -
P/RPS 2.54 3.58 5.49 1.43 1.98 3.75 8.51 -55.23%
P/EPS 10.00 14.48 23.21 5.46 7.68 15.17 35.55 -56.96%
EY 10.00 6.91 4.31 18.30 13.02 6.59 2.81 132.55%
DY 3.15 3.39 0.00 9.05 3.89 3.22 0.00 -
P/NAPS 1.69 1.61 1.24 1.23 1.33 1.66 1.88 -6.83%
Price Multiplier on Announcement Date
20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 CAGR
Date 16/12/09 17/09/09 19/06/09 17/04/09 22/12/08 25/09/08 16/06/08 -
Price 3.28 3.25 2.60 2.29 2.36 2.57 2.87 -
P/RPS 2.51 3.76 6.05 1.47 2.08 3.54 8.14 -54.25%
P/EPS 9.85 15.18 25.57 5.64 8.05 14.33 34.00 -56.11%
EY 10.16 6.59 3.91 17.74 12.42 6.98 2.94 128.06%
DY 3.20 3.23 0.00 8.78 3.71 3.41 0.00 -
P/NAPS 1.66 1.68 1.37 1.27 1.40 1.57 1.79 -4.88%

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