[AEONCR] YoY TTM 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- 15.19%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
20/11/08 20/08/08 20/05/08 20/11/07 CAGR
Revenue 177,561 168,216 160,055 143,651 23.53%
PBT 62,892 57,238 51,516 39,851 57.62%
Tax -16,535 -15,173 -13,751 -10,888 51.69%
NP 46,357 42,065 37,765 28,963 59.85%
-
NP to SH 46,357 42,065 37,765 28,963 59.85%
-
Tax Rate 26.29% 26.51% 26.69% 27.32% -
Total Cost 131,204 126,151 122,290 114,688 14.35%
-
Net Worth 202,874 196,748 192,075 123,424 64.14%
Dividend
20/11/08 20/08/08 20/05/08 20/11/07 CAGR
Div 19,066 19,066 13,849 5,291 259.08%
Div Payout % 41.13% 45.33% 36.67% 18.27% -
Equity
20/11/08 20/08/08 20/05/08 20/11/07 CAGR
Net Worth 202,874 196,748 192,075 123,424 64.14%
NOSH 120,044 119,968 120,047 97,955 22.48%
Ratio Analysis
20/11/08 20/08/08 20/05/08 20/11/07 CAGR
NP Margin 26.11% 25.01% 23.60% 20.16% -
ROE 22.85% 21.38% 19.66% 23.47% -
Per Share
20/11/08 20/08/08 20/05/08 20/11/07 CAGR
RPS 147.91 140.22 133.33 146.65 0.85%
EPS 38.62 35.06 31.46 29.57 30.51%
DPS 15.88 15.89 11.54 5.40 193.20%
NAPS 1.69 1.64 1.60 1.26 34.01%
Adjusted Per Share Value based on latest NOSH - 97,955
20/11/08 20/08/08 20/05/08 20/11/07 CAGR
RPS 34.78 32.95 31.35 28.14 23.52%
EPS 9.08 8.24 7.40 5.67 59.93%
DPS 3.74 3.74 2.71 1.04 258.36%
NAPS 0.3974 0.3854 0.3763 0.2418 64.12%
Price Multiplier on Financial Quarter End Date
20/11/08 20/08/08 20/05/08 20/11/07 CAGR
Date 20/11/08 20/08/08 20/05/08 - -
Price 2.25 2.72 3.00 0.00 -
P/RPS 1.52 1.94 2.25 0.00 -
P/EPS 5.83 7.76 9.54 0.00 -
EY 17.16 12.89 10.49 0.00 -
DY 7.06 5.84 3.85 0.00 -
P/NAPS 1.33 1.66 1.88 0.00 -
Price Multiplier on Announcement Date
20/11/08 20/08/08 20/05/08 20/11/07 CAGR
Date 22/12/08 25/09/08 - - -
Price 2.36 2.57 0.00 0.00 -
P/RPS 1.60 1.83 0.00 0.00 -
P/EPS 6.11 7.33 0.00 0.00 -
EY 16.36 13.64 0.00 0.00 -
DY 6.73 6.18 0.00 0.00 -
P/NAPS 1.40 1.57 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