[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	41.01	40.69	40.38	36.62	35.53	34.14	33.16	15.17%
YoY %	0.79%	0.77%	10.27%	3.07%	4.07%	2.96%	-	-
Horiz. %	123.67%	122.71%	121.77%	110.43%	107.15%	102.96%	100.00%	-
EPS	10.44	10.07	9.56	9.55	9.18	8.43	7.94	19.96%
YoY %	3.67%	5.33%	0.10%	4.03%	8.90%	6.17%	-	-
Horiz. %	131.49%	126.83%	120.40%	120.28%	115.62%	106.17%	100.00%	-
DPS	3.29	4.94	0.00	4.73	2.75	4.12	0.00	-
YoY %	-33.40%	0.00%	0.00%	72.00%	-33.25%	0.00%	-	-
Horiz. %	79.85%	119.90%	0.00%	114.81%	66.75%	100.00%	-	-
NAPS	0.4631	0.4537	0.4465	0.4231	0.3972	0.3855	0.3763	14.79%
YoY %	2.07%	1.61%	5.53%	6.52%	3.04%	2.44%	-	-
Horiz. %	123.07%	120.57%	118.66%	112.44%	105.55%	102.44%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos