[AEONCR] YoY Cumulative Quarter Result on 20-Nov-2007

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
07-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2008
Quarter
20-Nov-2007
Profit Trend
QoQ- 72.75%
YoY- 71.62%
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 20/11/07 20/11/06 20/02/07 CAGR
Revenue 136,026 87,139 42,315 110,262 82,654 116,043 9.50%
PBT 47,545 29,119 13,691 30,403 18,097 27,545 36.58%
Tax -12,391 -7,602 -3,559 -8,212 -5,167 -7,843 29.85%
NP 35,154 21,517 10,132 22,191 12,930 19,702 39.19%
-
NP to SH 35,154 21,517 10,132 22,191 12,930 19,702 39.19%
-
Tax Rate 26.06% 26.11% 26.00% 27.01% 28.55% 28.47% -
Total Cost 100,872 65,622 32,183 88,071 69,724 96,341 2.65%
-
Net Worth 202,765 196,809 192,075 123,501 0 83,469 66.02%
Dividend
20/11/08 20/08/08 20/05/08 20/11/07 20/11/06 20/02/07 CAGR
Div 10,510 10,512 - - - - -
Div Payout % 29.90% 48.86% - - - - -
Equity
20/11/08 20/08/08 20/05/08 20/11/07 20/11/06 20/02/07 CAGR
Net Worth 202,765 196,809 192,075 123,501 0 83,469 66.02%
NOSH 119,979 120,005 120,047 98,016 98,028 78,745 27.19%
Ratio Analysis
20/11/08 20/08/08 20/05/08 20/11/07 20/11/06 20/02/07 CAGR
NP Margin 25.84% 24.69% 23.94% 20.13% 15.64% 16.98% -
ROE 17.34% 10.93% 5.27% 17.97% 0.00% 23.60% -
Per Share
20/11/08 20/08/08 20/05/08 20/11/07 20/11/06 20/02/07 CAGR
RPS 113.37 72.61 35.25 112.49 84.32 147.37 -13.91%
EPS 29.30 17.93 8.44 22.64 13.19 25.02 9.43%
DPS 8.76 8.76 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.64 1.60 1.26 0.00 1.06 30.53%
Adjusted Per Share Value based on latest NOSH - 97,955
20/11/08 20/08/08 20/05/08 20/11/07 20/11/06 20/02/07 CAGR
RPS 26.65 17.07 8.29 21.60 16.19 22.73 9.51%
EPS 6.89 4.22 1.98 4.35 2.53 3.86 39.23%
DPS 2.06 2.06 0.00 0.00 0.00 0.00 -
NAPS 0.3972 0.3855 0.3763 0.2419 0.00 0.1635 66.03%
Price Multiplier on Financial Quarter End Date
20/11/08 20/08/08 20/05/08 20/11/07 20/11/06 20/02/07 CAGR
Date 20/11/08 20/08/08 20/05/08 - - - -
Price 2.25 2.72 3.00 0.00 0.00 0.00 -
P/RPS 1.98 3.75 8.51 0.00 0.00 0.00 -
P/EPS 7.68 15.17 35.55 0.00 0.00 0.00 -
EY 13.02 6.59 2.81 0.00 0.00 0.00 -
DY 3.89 3.22 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.66 1.88 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
20/11/08 20/08/08 20/05/08 20/11/07 20/11/06 20/02/07 CAGR
Date 22/12/08 25/09/08 16/06/08 07/12/07 - - -
Price 2.36 2.57 2.87 0.00 0.00 0.00 -
P/RPS 2.08 3.54 8.14 0.00 0.00 0.00 -
P/EPS 8.05 14.33 34.00 0.00 0.00 0.00 -
EY 12.42 6.98 2.94 0.00 0.00 0.00 -
DY 3.71 3.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.57 1.79 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