[AEONCR] QoQ Annualized Quarter Result on 20-Feb-2009

	20/11/09	20/08/09	20/05/09	20/02/09	20/11/08	20/08/08	20/05/08	CAGR
Annualized Quarter Result
Revenue	209,344	207,686	206,148	186,919	181,368	174,278	169,260	15.17%
YoY %	0.80%	0.75%	10.29%	3.06%	4.07%	2.96%	-	-
Horiz. %	123.68%	122.70%	121.79%	110.43%	107.15%	102.96%	100.00%	-
PBT	71,413	69,110	65,492	65,930	63,393	58,238	54,764	19.30%
YoY %	3.33%	5.52%	-0.66%	4.00%	8.85%	6.34%	-	-
Horiz. %	130.40%	126.20%	119.59%	120.39%	115.76%	106.34%	100.00%	-
Tax	-18,120	-17,726	-16,692	-17,173	-16,521	-15,204	-14,236	17.39%
YoY %	-2.22%	-6.19%	2.80%	-3.95%	-8.66%	-6.80%	-	-
Horiz. %	127.28%	124.52%	117.25%	120.63%	116.05%	106.80%	100.00%	-
NP	53,293	51,384	48,800	48,757	46,872	43,034	40,528	19.96%
YoY %	3.72%	5.30%	0.09%	4.02%	8.92%	6.18%	-	-
Horiz. %	131.50%	126.79%	120.41%	120.30%	115.65%	106.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,293	51,384	48,800	48,757	46,872	43,034	40,528	19.96%
YoY %	3.72%	5.30%	0.09%	4.02%	8.92%	6.18%	-	-
Horiz. %	131.50%	126.79%	120.41%	120.30%	115.65%	106.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.37%	25.65%	25.49%	26.05%	26.06%	26.11%	26.00%	-
YoY %	-1.09%	0.63%	-2.15%	-0.04%	-0.19%	0.42%	-	-
Horiz. %	97.58%	98.65%	98.04%	100.19%	100.23%	100.42%	100.00%	-
Total Cost	156,050	156,302	157,348	138,162	134,496	131,244	128,732	13.64%
YoY %	-0.16%	-0.66%	13.89%	2.73%	2.48%	1.95%	-	-
Horiz. %	121.22%	121.42%	122.23%	107.33%	104.48%	101.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	236,388	231,599	227,925	216,004	202,765	196,809	192,075	14.79%
YoY %	2.07%	1.61%	5.52%	6.53%	3.03%	2.46%	-	-
Horiz. %	123.07%	120.58%	118.66%	112.46%	105.57%	102.46%	100.00%	-

	20/11/09	20/08/09	20/05/09	20/02/09	20/11/08	20/08/08	20/05/08	CAGR
Dividend
Div	16,799	25,200	-	24,120	14,013	21,024	-	-
YoY %	-33.34%	0.00%	-	72.13%	-33.35%	0.00%	-	-
Horiz. %	79.90%	119.86%	-	114.73%	66.65%	100.00%	-	-
Div Payout %	31.52%	49.04%	-	49.47%	29.90%	48.86%	-	-
YoY %	-35.73%	0.00%	-	65.45%	-38.80%	0.00%	-	-
Horiz. %	64.51%	100.37%	-	101.25%	61.20%	100.00%	-	-

	20/11/09	20/08/09	20/05/09	20/02/09	20/11/08	20/08/08	20/05/08	CAGR
Equity
Net Worth	236,388	231,599	227,925	216,004	202,765	196,809	192,075	14.79%
YoY %	2.07%	1.61%	5.52%	6.53%	3.03%	2.46%	-	-
Horiz. %	123.07%	120.58%	118.66%	112.46%	105.57%	102.46%	100.00%	-
NOSH	119,993	120,000	119,960	120,002	119,979	120,005	120,047	-0.02%
YoY %	-0.01%	0.03%	-0.03%	0.02%	-0.02%	-0.03%	-	-
Horiz. %	99.96%	99.96%	99.93%	99.96%	99.94%	99.97%	100.00%	-

	20/11/09	20/08/09	20/05/09	20/02/09	20/11/08	20/08/08	20/05/08	CAGR
Ratio Analysis
NP Margin	25.46%	24.74%	23.67%	26.08%	25.84%	24.69%	23.94%	-
YoY %	2.91%	4.52%	-9.24%	0.93%	4.66%	3.13%	-	-
Horiz. %	106.35%	103.34%	98.87%	108.94%	107.94%	103.13%	100.00%	-
ROE	22.54%	22.19%	21.41%	22.57%	23.12%	21.87%	21.10%	-
YoY %	1.58%	3.64%	-5.14%	-2.38%	5.72%	3.65%	-	-
Horiz. %	106.82%	105.17%	101.47%	106.97%	109.57%	103.65%	100.00%	-

	20/11/09	20/08/09	20/05/09	20/02/09	20/11/08	20/08/08	20/05/08	CAGR
Per Share
RPS	174.46	173.07	171.85	155.76	151.17	145.22	140.99	15.21%
YoY %	0.80%	0.71%	10.33%	3.04%	4.10%	3.00%	-	-
Horiz. %	123.74%	122.75%	121.89%	110.48%	107.22%	103.00%	100.00%	-
EPS	44.41	42.82	40.68	40.63	39.07	35.86	33.76	19.99%
YoY %	3.71%	5.26%	0.12%	3.99%	8.95%	6.22%	-	-
Horiz. %	131.55%	126.84%	120.50%	120.35%	115.73%	106.22%	100.00%	-
DPS	14.00	21.00	0.00	20.10	11.68	17.52	0.00	-
YoY %	-33.33%	0.00%	0.00%	72.09%	-33.33%	0.00%	-	-
Horiz. %	79.91%	119.86%	0.00%	114.73%	66.67%	100.00%	-	-
NAPS	1.97	1.93	1.90	1.80	1.69	1.64	1.60	14.83%
YoY %	2.07%	1.58%	5.56%	6.51%	3.05%	2.50%	-	-
Horiz. %	123.12%	120.62%	118.75%	112.50%	105.62%	102.50%	100.00%	-

	20/11/09	20/08/09	20/05/09	20/02/09	20/11/08	20/08/08	20/05/08	CAGR
Adjusted Per Share Value based on latest NOSH - 119,955
RPS	41.00	40.67	40.37	36.61	35.52	34.13	33.15	15.17%
YoY %	0.81%	0.74%	10.27%	3.07%	4.07%	2.96%	-	-
Horiz. %	123.68%	122.68%	121.78%	110.44%	107.15%	102.96%	100.00%	-
EPS	10.44	10.06	9.56	9.55	9.18	8.43	7.94	19.96%
YoY %	3.78%	5.23%	0.10%	4.03%	8.90%	6.17%	-	-
Horiz. %	131.49%	126.70%	120.40%	120.28%	115.62%	106.17%	100.00%	-
DPS	3.29	4.94	0.00	4.72	2.74	4.12	0.00	-
YoY %	-33.40%	0.00%	0.00%	72.26%	-33.50%	0.00%	-	-
Horiz. %	79.85%	119.90%	0.00%	114.56%	66.50%	100.00%	-	-
NAPS	0.4629	0.4536	0.4464	0.423	0.3971	0.3854	0.3762	14.78%
YoY %	2.05%	1.61%	5.53%	6.52%	3.04%	2.45%	-	-
Horiz. %	123.05%	120.57%	118.66%	112.44%	105.56%	102.45%	100.00%	-

	20/11/09	20/08/09	20/05/09	20/02/09	20/11/08	20/08/08	20/05/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	20/11/09	20/08/09	20/05/09	20/02/09	20/11/08	20/08/08	20/05/08	-
Price	3.33	3.10	2.36	2.22	2.25	2.72	3.00	-
P/RPS	1.91	1.79	1.37	1.43	1.49	1.87	2.13	-6.99%
YoY %	6.70%	30.66%	-4.20%	-4.03%	-20.32%	-12.21%	-	-
Horiz. %	89.67%	84.04%	64.32%	67.14%	69.95%	87.79%	100.00%	-
P/EPS	7.50	7.24	5.80	5.46	5.76	7.59	8.89	-10.68%
YoY %	3.59%	24.83%	6.23%	-5.21%	-24.11%	-14.62%	-	-
Horiz. %	84.36%	81.44%	65.24%	61.42%	64.79%	85.38%	100.00%	-
EY	13.34	13.81	17.24	18.30	17.36	13.18	11.25	11.99%
YoY %	-3.40%	-19.90%	-5.79%	5.41%	31.71%	17.16%	-	-
Horiz. %	118.58%	122.76%	153.24%	162.67%	154.31%	117.16%	100.00%	-
DY	4.20	6.77	0.00	9.05	5.19	6.44	0.00	-
YoY %	-37.96%	0.00%	0.00%	74.37%	-19.41%	0.00%	-	-
Horiz. %	65.22%	105.12%	0.00%	140.53%	80.59%	100.00%	-	-
P/NAPS	1.69	1.61	1.24	1.23	1.33	1.66	1.88	-6.83%
YoY %	4.97%	29.84%	0.81%	-7.52%	-19.88%	-11.70%	-	-
Horiz. %	89.89%	85.64%	65.96%	65.43%	70.74%	88.30%	100.00%	-

	20/11/09	20/08/09	20/05/09	20/02/09	20/11/08	20/08/08	20/05/08	CAGR
Price Multiplier on Announcement Date
Date	16/12/09	17/09/09	19/06/09	17/04/09	22/12/08	25/09/08	16/06/08	-
Price	3.28	3.25	2.60	2.29	2.36	2.57	2.87	-
P/RPS	1.88	1.88	1.51	1.47	1.56	1.77	2.04	-5.28%
YoY %	0.00%	24.50%	2.72%	-5.77%	-11.86%	-13.24%	-	-
Horiz. %	92.16%	92.16%	74.02%	72.06%	76.47%	86.76%	100.00%	-
P/EPS	7.39	7.59	6.39	5.64	6.04	7.17	8.50	-8.88%
YoY %	-2.64%	18.78%	13.30%	-6.62%	-15.76%	-15.65%	-	-
Horiz. %	86.94%	89.29%	75.18%	66.35%	71.06%	84.35%	100.00%	-
EY	13.54	13.18	15.65	17.74	16.55	13.95	11.76	9.82%
YoY %	2.73%	-15.78%	-11.78%	7.19%	18.64%	18.62%	-	-
Horiz. %	115.14%	112.07%	133.08%	150.85%	140.73%	118.62%	100.00%	-
DY	4.27	6.46	0.00	8.78	4.95	6.82	0.00	-
YoY %	-33.90%	0.00%	0.00%	77.37%	-27.42%	0.00%	-	-
Horiz. %	62.61%	94.72%	0.00%	128.74%	72.58%	100.00%	-	-
P/NAPS	1.66	1.68	1.37	1.27	1.40	1.57	1.79	-4.88%
YoY %	-1.19%	22.63%	7.87%	-9.29%	-10.83%	-12.29%	-	-
Horiz. %	92.74%	93.85%	76.54%	70.95%	78.21%	87.71%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 11:35:00

ADX

5 Mins

BUY

2024-06-26 11:35:00

VOLUME BREAKOUT

5 Mins

BUY

2024-06-26 10:00:00

EMA 5

5 Mins

SELL

2024-06-26 09:35:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

653

YTLPOWR

YTL POWER INTERNATIONAL BHD

629

HLIND

HONG LEONG INDUSTRIES BHD

622

NOTION

NOTION VTEC BHD

612

MPI

MALAYSIAN PACIFIC INDUSTRIES

605

DNEX

DAGANG NEXCHANGE BERHAD

547

SNS

SNS NETWORK TECHNOLOGY BERHAD

417

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.19

-0.005

252,201,100

INGENIEU

0.065

0.00

222,845,100

HSI-CXV

0.145

0.00

164,927,200

HSI-CXF

0.115

-0.005

146,450,700

HSI-HU8

0.075

0.00

128,593,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

61,083,700

SBH

0.32

+0.035

43,211,600

TECHNAX

0.375

0.00

41,254,500

MYEG

1.02

-0.02

40,280,300

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.86

+0.26

71,500

PANAMY

20.26

+0.26

4,200

VSTECS

4.22

+0.22

1,465,600

HLFG

17.36

+0.16

75,900

ECOWLD-C26

0.16

+0.15

20,100

PETGAS

18.18

+0.14

114,200

YTLPOWR

4.79

+0.12

12,585,300

HLBANK

19.28

+0.12

120,100

AJI

15.32

+0.12

107,700

More gainer Stocks

NESTLE

121.20

-1.30

24,300

KLK

20.66

-0.32

310,400

KESM

6.87

-0.31

77,100

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

PETDAG

17.10

-0.10

242,500

PPB

14.32

-0.10

67,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More