[AEONCR] QoQ Cumulative Quarter Result on 20-May-2009

	20/02/10	20/11/09	20/08/09	20/05/09	20/02/09	20/11/08	20/08/08	CAGR
Cumulative Result
Revenue	248,408	157,008	103,843	51,537	186,919	136,026	87,139	100.66%
YoY %	58.21%	51.20%	101.49%	-72.43%	37.41%	56.10%	-	-
Horiz. %	285.07%	180.18%	119.17%	59.14%	214.51%	156.10%	100.00%	-
PBT	72,226	53,560	34,555	16,373	65,930	47,545	29,119	82.93%
YoY %	34.85%	55.00%	111.05%	-75.17%	38.67%	63.28%	-	-
Horiz. %	248.04%	183.93%	118.67%	56.23%	226.42%	163.28%	100.00%	-
Tax	-17,951	-13,590	-8,863	-4,173	-17,173	-12,391	-7,602	77.04%
YoY %	-32.09%	-53.33%	-112.39%	75.70%	-38.59%	-63.00%	-	-
Horiz. %	236.14%	178.77%	116.59%	54.89%	225.90%	163.00%	100.00%	-
NP	54,275	39,970	25,692	12,200	48,757	35,154	21,517	84.98%
YoY %	35.79%	55.57%	110.59%	-74.98%	38.70%	63.38%	-	-
Horiz. %	252.24%	185.76%	119.40%	56.70%	226.60%	163.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,275	39,970	25,692	12,200	48,757	35,154	21,517	84.98%
YoY %	35.79%	55.57%	110.59%	-74.98%	38.70%	63.38%	-	-
Horiz. %	252.24%	185.76%	119.40%	56.70%	226.60%	163.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.85%	25.37%	25.65%	25.49%	26.05%	26.06%	26.11%	-
YoY %	-2.05%	-1.09%	0.63%	-2.15%	-0.04%	-0.19%	-	-
Horiz. %	95.17%	97.17%	98.24%	97.63%	99.77%	99.81%	100.00%	-
Total Cost	194,133	117,038	78,151	39,337	138,162	100,872	65,622	105.67%
YoY %	65.87%	49.76%	98.67%	-71.53%	36.97%	53.72%	-	-
Horiz. %	295.84%	178.35%	119.09%	59.94%	210.54%	153.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	250,795	236,388	231,599	227,925	216,004	202,765	196,809	17.48%
YoY %	6.09%	2.07%	1.61%	5.52%	6.53%	3.03%	-	-
Horiz. %	127.43%	120.11%	117.68%	115.81%	109.75%	103.03%	100.00%	-

	20/02/10	20/11/09	20/08/09	20/05/09	20/02/09	20/11/08	20/08/08	CAGR
Dividend
Div	26,999	12,599	12,600	-	24,120	10,510	10,512	87.22%
YoY %	114.29%	-0.01%	0.00%	-	129.50%	-0.02%	-	-
Horiz. %	256.84%	119.85%	119.86%	-	229.45%	99.98%	100.00%	-
Div Payout %	49.75%	31.52%	49.04%	-	49.47%	29.90%	48.86%	-
YoY %	57.84%	-35.73%	0.00%	-	65.45%	-38.80%	-	-
Horiz. %	101.82%	64.51%	100.37%	-	101.25%	61.20%	100.00%	-

	20/02/10	20/11/09	20/08/09	20/05/09	20/02/09	20/11/08	20/08/08	CAGR
Equity
Net Worth	250,795	236,388	231,599	227,925	216,004	202,765	196,809	17.48%
YoY %	6.09%	2.07%	1.61%	5.52%	6.53%	3.03%	-	-
Horiz. %	127.43%	120.11%	117.68%	115.81%	109.75%	103.03%	100.00%	-
NOSH	119,997	119,993	120,000	119,960	120,002	119,979	120,005	-0.00%
YoY %	0.00%	-0.01%	0.03%	-0.03%	0.02%	-0.02%	-	-
Horiz. %	99.99%	99.99%	100.00%	99.96%	100.00%	99.98%	100.00%	-

	20/02/10	20/11/09	20/08/09	20/05/09	20/02/09	20/11/08	20/08/08	CAGR
Ratio Analysis
NP Margin	21.85%	25.46%	24.74%	23.67%	26.08%	25.84%	24.69%	-
YoY %	-14.18%	2.91%	4.52%	-9.24%	0.93%	4.66%	-	-
Horiz. %	88.50%	103.12%	100.20%	95.87%	105.63%	104.66%	100.00%	-
ROE	21.64%	16.91%	11.09%	5.35%	22.57%	17.34%	10.93%	-
YoY %	27.97%	52.48%	107.29%	-76.30%	30.16%	58.65%	-	-
Horiz. %	197.99%	154.71%	101.46%	48.95%	206.50%	158.65%	100.00%	-

	20/02/10	20/11/09	20/08/09	20/05/09	20/02/09	20/11/08	20/08/08	CAGR
Per Share
RPS	207.01	130.85	86.54	42.96	155.76	113.37	72.61	100.67%
YoY %	58.20%	51.20%	101.44%	-72.42%	37.39%	56.14%	-	-
Horiz. %	285.10%	180.21%	119.18%	59.17%	214.52%	156.14%	100.00%	-
EPS	45.23	33.31	21.41	10.17	40.63	29.30	17.93	84.99%
YoY %	35.79%	55.58%	110.52%	-74.97%	38.67%	63.41%	-	-
Horiz. %	252.26%	185.78%	119.41%	56.72%	226.60%	163.41%	100.00%	-
DPS	22.50	10.50	10.50	0.00	20.10	8.76	8.76	87.22%
YoY %	114.29%	0.00%	0.00%	0.00%	129.45%	0.00%	-	-
Horiz. %	256.85%	119.86%	119.86%	0.00%	229.45%	100.00%	100.00%	-
NAPS	2.09	1.97	1.93	1.90	1.80	1.69	1.64	17.49%
YoY %	6.09%	2.07%	1.58%	5.56%	6.51%	3.05%	-	-
Horiz. %	127.44%	120.12%	117.68%	115.85%	109.76%	103.05%	100.00%	-

	20/02/10	20/11/09	20/08/09	20/05/09	20/02/09	20/11/08	20/08/08	CAGR
Adjusted Per Share Value based on latest NOSH - 119,960
RPS	48.65	30.75	20.34	10.09	36.61	26.64	17.07	100.63%
YoY %	58.21%	51.18%	101.59%	-72.44%	37.42%	56.06%	-	-
Horiz. %	285.00%	180.14%	119.16%	59.11%	214.47%	156.06%	100.00%	-
EPS	10.63	7.83	5.03	2.39	9.55	6.88	4.21	85.11%
YoY %	35.76%	55.67%	110.46%	-74.97%	38.81%	63.42%	-	-
Horiz. %	252.49%	185.99%	119.48%	56.77%	226.84%	163.42%	100.00%	-
DPS	5.29	2.47	2.47	0.00	4.72	2.06	2.06	87.20%
YoY %	114.17%	0.00%	0.00%	0.00%	129.13%	0.00%	-	-
Horiz. %	256.80%	119.90%	119.90%	0.00%	229.13%	100.00%	100.00%	-
NAPS	0.4912	0.4629	0.4536	0.4464	0.423	0.3971	0.3854	17.50%
YoY %	6.11%	2.05%	1.61%	5.53%	6.52%	3.04%	-	-
Horiz. %	127.45%	120.11%	117.70%	115.83%	109.76%	103.04%	100.00%	-

	20/02/10	20/11/09	20/08/09	20/05/09	20/02/09	20/11/08	20/08/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	19/02/10	20/11/09	20/08/09	20/05/09	20/02/09	20/11/08	20/08/08	-
Price	3.29	3.33	3.10	2.36	2.22	2.25	2.72	-
P/RPS	1.59	2.54	3.58	5.49	1.43	1.98	3.75	-43.47%
YoY %	-37.40%	-29.05%	-34.79%	283.92%	-27.78%	-47.20%	-	-
Horiz. %	42.40%	67.73%	95.47%	146.40%	38.13%	52.80%	100.00%	-
P/EPS	7.27	10.00	14.48	23.21	5.46	7.68	15.17	-38.67%
YoY %	-27.30%	-30.94%	-37.61%	325.09%	-28.91%	-49.37%	-	-
Horiz. %	47.92%	65.92%	95.45%	153.00%	35.99%	50.63%	100.00%	-
EY	13.75	10.00	6.91	4.31	18.30	13.02	6.59	63.06%
YoY %	37.50%	44.72%	60.32%	-76.45%	40.55%	97.57%	-	-
Horiz. %	208.65%	151.75%	104.86%	65.40%	277.69%	197.57%	100.00%	-
DY	6.84	3.15	3.39	0.00	9.05	3.89	3.22	65.02%
YoY %	117.14%	-7.08%	0.00%	0.00%	132.65%	20.81%	-	-
Horiz. %	212.42%	97.83%	105.28%	0.00%	281.06%	120.81%	100.00%	-
P/NAPS	1.57	1.69	1.61	1.24	1.23	1.33	1.66	-3.63%
YoY %	-7.10%	4.97%	29.84%	0.81%	-7.52%	-19.88%	-	-
Horiz. %	94.58%	101.81%	96.99%	74.70%	74.10%	80.12%	100.00%	-

	20/02/10	20/11/09	20/08/09	20/05/09	20/02/09	20/11/08	20/08/08	CAGR
Price Multiplier on Announcement Date
Date	19/04/10	16/12/09	17/09/09	19/06/09	17/04/09	22/12/08	25/09/08	-
Price	3.40	3.28	3.25	2.60	2.29	2.36	2.57	-
P/RPS	1.64	2.51	3.76	6.05	1.47	2.08	3.54	-40.04%
YoY %	-34.66%	-33.24%	-37.85%	311.56%	-29.33%	-41.24%	-	-
Horiz. %	46.33%	70.90%	106.21%	170.90%	41.53%	58.76%	100.00%	-
P/EPS	7.52	9.85	15.18	25.57	5.64	8.05	14.33	-34.86%
YoY %	-23.65%	-35.11%	-40.63%	353.37%	-29.94%	-43.82%	-	-
Horiz. %	52.48%	68.74%	105.93%	178.44%	39.36%	56.18%	100.00%	-
EY	13.30	10.16	6.59	3.91	17.74	12.42	6.98	53.51%
YoY %	30.91%	54.17%	68.54%	-77.96%	42.83%	77.94%	-	-
Horiz. %	190.54%	145.56%	94.41%	56.02%	254.15%	177.94%	100.00%	-
DY	6.62	3.20	3.23	0.00	8.78	3.71	3.41	55.43%
YoY %	106.88%	-0.93%	0.00%	0.00%	136.66%	8.80%	-	-
Horiz. %	194.13%	93.84%	94.72%	0.00%	257.48%	108.80%	100.00%	-
P/NAPS	1.63	1.66	1.68	1.37	1.27	1.40	1.57	2.52%
YoY %	-1.81%	-1.19%	22.63%	7.87%	-9.29%	-10.83%	-	-
Horiz. %	103.82%	105.73%	107.01%	87.26%	80.89%	89.17%	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