[AEONCR] QoQ Quarter Result on 20-May-2008

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
16-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2009
Quarter
20-May-2008
Profit Trend
QoQ- -9.56%
YoY- 75.87%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
Revenue 50,893 48,887 44,824 42,315 41,535 39,542 36,663 24.31%
PBT 18,385 18,426 15,428 13,691 15,347 12,772 9,706 52.79%
Tax -4,782 -4,789 -4,043 -3,559 -4,144 -3,427 -2,621 49.04%
NP 13,603 13,637 11,385 10,132 11,203 9,345 7,085 54.17%
-
NP to SH 13,603 13,637 11,385 10,132 11,203 9,345 7,085 54.17%
-
Tax Rate 26.01% 25.99% 26.21% 26.00% 27.00% 26.83% 27.00% -
Total Cost 37,290 35,250 33,439 32,183 30,332 30,197 29,578 16.62%
-
Net Worth 215,920 202,874 196,748 192,075 173,681 123,424 0 -
Dividend
20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
Div 13,602 - 10,509 - 8,557 - 5,291 87.12%
Div Payout % 100.00% - 92.31% - 76.39% - 74.69% -
Equity
20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
Net Worth 215,920 202,874 196,748 192,075 173,681 123,424 0 -
NOSH 119,955 120,044 119,968 120,047 115,020 97,955 97,994 14.36%
Ratio Analysis
20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
NP Margin 26.73% 27.89% 25.40% 23.94% 26.97% 23.63% 19.32% -
ROE 6.30% 6.72% 5.79% 5.27% 6.45% 7.57% 0.00% -
Per Share
20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
RPS 42.43 40.72 37.36 35.25 36.11 40.37 37.41 8.71%
EPS 11.34 11.36 9.49 8.44 9.74 9.54 7.23 34.81%
DPS 11.34 0.00 8.76 0.00 7.44 0.00 5.40 63.62%
NAPS 1.80 1.69 1.64 1.60 1.51 1.26 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,047
20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
RPS 9.97 9.58 8.78 8.29 8.14 7.75 7.18 24.34%
EPS 2.66 2.67 2.23 1.98 2.19 1.83 1.39 53.83%
DPS 2.66 0.00 2.06 0.00 1.68 0.00 1.04 86.49%
NAPS 0.423 0.3974 0.3854 0.3763 0.3402 0.2418 0.00 -
Price Multiplier on Financial Quarter End Date
20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
Date 20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 - - -
Price 2.22 2.25 2.72 3.00 2.65 0.00 0.00 -
P/RPS 5.23 5.52 7.28 8.51 7.34 0.00 0.00 -
P/EPS 19.58 19.81 28.66 35.55 27.21 0.00 0.00 -
EY 5.11 5.05 3.49 2.81 3.68 0.00 0.00 -
DY 5.11 0.00 3.22 0.00 2.81 0.00 0.00 -
P/NAPS 1.23 1.33 1.66 1.88 1.75 0.00 0.00 -
Price Multiplier on Announcement Date
20/02/09 20/11/08 20/08/08 20/05/08 20/02/08 20/11/07 20/08/07 CAGR
Date 17/04/09 22/12/08 25/09/08 16/06/08 15/04/08 07/12/07 - -
Price 2.29 2.36 2.57 2.87 2.57 0.00 0.00 -
P/RPS 5.40 5.80 6.88 8.14 7.12 0.00 0.00 -
P/EPS 20.19 20.77 27.08 34.00 26.39 0.00 0.00 -
EY 4.95 4.81 3.69 2.94 3.79 0.00 0.00 -
DY 4.95 0.00 3.41 0.00 2.89 0.00 0.00 -
P/NAPS 1.27 1.40 1.57 1.79 1.70 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