[AEONCR] YoY TTM 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- 5.18%
YoY- 46.01%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
20/11/09 20/08/09 20/05/09 20/02/09 20/08/07 20/11/07 20/02/08 CAGR
Revenue 207,901 203,623 196,141 186,919 134,463 143,651 151,797 19.68%
PBT 71,945 71,366 68,612 65,930 34,861 39,851 45,750 29.51%
Tax -18,372 -18,434 -17,787 -17,173 -9,718 -10,888 -12,356 25.43%
NP 53,573 52,932 50,825 48,757 25,143 28,963 33,394 30.99%
-
NP to SH 53,573 52,932 50,825 48,757 25,143 28,963 33,394 30.99%
-
Tax Rate 25.54% 25.83% 25.92% 26.05% 27.88% 27.32% 27.01% -
Total Cost 154,328 150,691 145,316 138,162 109,320 114,688 118,403 16.34%
-
Net Worth 236,366 231,668 227,925 215,920 0 123,424 173,681 19.24%
Dividend
20/11/09 20/08/09 20/05/09 20/02/09 20/08/07 20/11/07 20/02/08 CAGR
Div 26,206 26,206 24,112 24,112 5,291 5,291 13,849 43.95%
Div Payout % 48.92% 49.51% 47.44% 49.45% 21.05% 18.27% 41.47% -
Equity
20/11/09 20/08/09 20/05/09 20/02/09 20/08/07 20/11/07 20/02/08 CAGR
Net Worth 236,366 231,668 227,925 215,920 0 123,424 173,681 19.24%
NOSH 119,983 120,035 119,960 119,955 97,994 97,955 115,020 2.44%
Ratio Analysis
20/11/09 20/08/09 20/05/09 20/02/09 20/08/07 20/11/07 20/02/08 CAGR
NP Margin 25.77% 26.00% 25.91% 26.08% 18.70% 20.16% 22.00% -
ROE 22.67% 22.85% 22.30% 22.58% 0.00% 23.47% 19.23% -
Per Share
20/11/09 20/08/09 20/05/09 20/02/09 20/08/07 20/11/07 20/02/08 CAGR
RPS 173.28 169.64 163.50 155.82 137.21 146.65 131.97 16.83%
EPS 44.65 44.10 42.37 40.65 25.66 29.57 29.03 27.87%
DPS 21.84 21.84 20.10 20.10 5.40 5.40 12.04 40.51%
NAPS 1.97 1.93 1.90 1.80 0.00 1.26 1.51 16.40%
Adjusted Per Share Value based on latest NOSH - 119,955
20/11/09 20/08/09 20/05/09 20/02/09 20/08/07 20/11/07 20/02/08 CAGR
RPS 40.73 39.89 38.42 36.62 26.34 28.14 29.74 19.67%
EPS 10.50 10.37 9.96 9.55 4.93 5.67 6.54 31.05%
DPS 5.13 5.13 4.72 4.72 1.04 1.04 2.71 43.98%
NAPS 0.463 0.4538 0.4465 0.423 0.00 0.2418 0.3402 19.24%
Price Multiplier on Financial Quarter End Date
20/11/09 20/08/09 20/05/09 20/02/09 20/08/07 20/11/07 20/02/08 CAGR
Date 20/11/09 20/08/09 20/05/09 20/02/09 - - 20/02/08 -
Price 3.33 3.10 2.36 2.22 0.00 0.00 2.65 -
P/RPS 1.92 1.83 1.44 1.42 0.00 0.00 2.01 -2.58%
P/EPS 7.46 7.03 5.57 5.46 0.00 0.00 9.13 -10.89%
EY 13.41 14.22 17.95 18.31 0.00 0.00 10.96 12.21%
DY 6.56 7.05 8.52 9.05 0.00 0.00 4.54 23.39%
P/NAPS 1.69 1.61 1.24 1.23 0.00 0.00 1.75 -1.97%
Price Multiplier on Announcement Date
20/11/09 20/08/09 20/05/09 20/02/09 20/08/07 20/11/07 20/02/08 CAGR
Date 16/12/09 17/09/09 19/06/09 17/04/09 - - - -
Price 3.28 3.25 2.60 2.29 0.00 0.00 0.00 -
P/RPS 1.89 1.92 1.59 1.47 0.00 0.00 0.00 -
P/EPS 7.35 7.37 6.14 5.63 0.00 0.00 0.00 -
EY 13.61 13.57 16.30 17.75 0.00 0.00 0.00 -
DY 6.66 6.72 7.73 8.78 0.00 0.00 0.00 -
P/NAPS 1.66 1.68 1.37 1.27 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