[AEONCR] QoQ Cumulative 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- 63.38%
YoY- 58.42%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 CAGR
Revenue 103,843 51,537 186,919 136,026 87,139 42,315 151,797 -22.37%
PBT 34,555 16,373 65,930 47,545 29,119 13,691 45,750 -17.07%
Tax -8,863 -4,173 -17,173 -12,391 -7,602 -3,559 -12,356 -19.88%
NP 25,692 12,200 48,757 35,154 21,517 10,132 33,394 -16.05%
-
NP to SH 25,692 12,200 48,757 35,154 21,517 10,132 33,394 -16.05%
-
Tax Rate 25.65% 25.49% 26.05% 26.06% 26.11% 26.00% 27.01% -
Total Cost 78,151 39,337 138,162 100,872 65,622 32,183 118,403 -24.21%
-
Net Worth 231,599 227,925 216,004 202,765 196,809 192,075 154,440 31.04%
Dividend
20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 CAGR
Div 12,600 - 24,120 10,510 10,512 - 13,132 -2.72%
Div Payout % 49.04% - 49.47% 29.90% 48.86% - 39.33% -
Equity
20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 CAGR
Net Worth 231,599 227,925 216,004 202,765 196,809 192,075 154,440 31.04%
NOSH 120,000 119,960 120,002 119,979 120,005 120,047 102,278 11.25%
Ratio Analysis
20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 CAGR
NP Margin 24.74% 23.67% 26.08% 25.84% 24.69% 23.94% 22.00% -
ROE 11.09% 5.35% 22.57% 17.34% 10.93% 5.27% 21.62% -
Per Share
20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 CAGR
RPS 86.54 42.96 155.76 113.37 72.61 35.25 148.42 -30.22%
EPS 21.41 10.17 40.63 29.30 17.93 8.44 32.65 -24.54%
DPS 10.50 0.00 20.10 8.76 8.76 0.00 12.84 -12.56%
NAPS 1.93 1.90 1.80 1.69 1.64 1.60 1.51 17.79%
Adjusted Per Share Value based on latest NOSH - 120,044
20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 CAGR
RPS 20.34 10.09 36.61 26.64 17.07 8.29 29.73 -22.37%
EPS 5.03 2.39 9.55 6.88 4.21 1.98 6.54 -16.06%
DPS 2.47 0.00 4.72 2.06 2.06 0.00 2.57 -2.61%
NAPS 0.4536 0.4464 0.423 0.3971 0.3854 0.3762 0.3025 31.04%
Price Multiplier on Financial Quarter End Date
20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 CAGR
Date 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 -
Price 3.10 2.36 2.22 2.25 2.72 3.00 2.65 -
P/RPS 3.58 5.49 1.43 1.98 3.75 8.51 1.79 58.80%
P/EPS 14.48 23.21 5.46 7.68 15.17 35.55 8.12 47.10%
EY 6.91 4.31 18.30 13.02 6.59 2.81 12.32 -32.01%
DY 3.39 0.00 9.05 3.89 3.22 0.00 4.85 -21.25%
P/NAPS 1.61 1.24 1.23 1.33 1.66 1.88 1.75 -5.41%
Price Multiplier on Announcement Date
20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 CAGR
Date 17/09/09 19/06/09 17/04/09 22/12/08 25/09/08 16/06/08 15/04/08 -
Price 3.25 2.60 2.29 2.36 2.57 2.87 2.57 -
P/RPS 3.76 6.05 1.47 2.08 3.54 8.14 1.73 67.86%
P/EPS 15.18 25.57 5.64 8.05 14.33 34.00 7.87 55.01%
EY 6.59 3.91 17.74 12.42 6.98 2.94 12.70 -35.45%
DY 3.23 0.00 8.78 3.71 3.41 0.00 5.00 -25.29%
P/NAPS 1.68 1.37 1.27 1.40 1.57 1.79 1.70 -0.78%

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