[AEONCR] QoQ TTM 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
TTM Result
Revenue	207,901	203,623	196,141	186,919	177,561	168,216	160,055	18.99%
YoY %	2.10%	3.81%	4.93%	5.27%	5.56%	5.10%	-	-
Horiz. %	129.89%	127.22%	122.55%	116.78%	110.94%	105.10%	100.00%	-
PBT	71,945	71,366	68,612	65,930	62,892	57,238	51,516	24.86%
YoY %	0.81%	4.01%	4.07%	4.83%	9.88%	11.11%	-	-
Horiz. %	139.66%	138.53%	133.19%	127.98%	122.08%	111.11%	100.00%	-
Tax	-18,372	-18,434	-17,787	-17,173	-16,535	-15,173	-13,751	21.24%
YoY %	0.34%	-3.64%	-3.58%	-3.86%	-8.98%	-10.34%	-	-
Horiz. %	133.60%	134.06%	129.35%	124.89%	120.25%	110.34%	100.00%	-
NP	53,573	52,932	50,825	48,757	46,357	42,065	37,765	26.17%
YoY %	1.21%	4.15%	4.24%	5.18%	10.20%	11.39%	-	-
Horiz. %	141.86%	140.16%	134.58%	129.11%	122.75%	111.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,573	52,932	50,825	48,757	46,357	42,065	37,765	26.17%
YoY %	1.21%	4.15%	4.24%	5.18%	10.20%	11.39%	-	-
Horiz. %	141.86%	140.16%	134.58%	129.11%	122.75%	111.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.54%	25.83%	25.92%	26.05%	26.29%	26.51%	26.69%	-
YoY %	-1.12%	-0.35%	-0.50%	-0.91%	-0.83%	-0.67%	-	-
Horiz. %	95.69%	96.78%	97.12%	97.60%	98.50%	99.33%	100.00%	-
Total Cost	154,328	150,691	145,316	138,162	131,204	126,151	122,290	16.73%
YoY %	2.41%	3.70%	5.18%	5.30%	4.01%	3.16%	-	-
Horiz. %	126.20%	123.22%	118.83%	112.98%	107.29%	103.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	236,366	231,668	227,925	215,920	202,874	196,748	192,075	14.79%
YoY %	2.03%	1.64%	5.56%	6.43%	3.11%	2.43%	-	-
Horiz. %	123.06%	120.61%	118.66%	112.41%	105.62%	102.43%	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	26,206	26,206	24,112	24,112	19,066	19,066	13,849	52.80%
YoY %	0.00%	8.68%	0.00%	26.47%	0.00%	37.67%	-	-
Horiz. %	189.23%	189.23%	174.11%	174.11%	137.67%	137.67%	100.00%	-
Div Payout %	48.92%	49.51%	47.44%	49.45%	41.13%	45.33%	36.67%	-
YoY %	-1.19%	4.36%	-4.06%	20.23%	-9.27%	23.62%	-	-
Horiz. %	133.41%	135.01%	129.37%	134.85%	112.16%	123.62%	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	236,366	231,668	227,925	215,920	202,874	196,748	192,075	14.79%
YoY %	2.03%	1.64%	5.56%	6.43%	3.11%	2.43%	-	-
Horiz. %	123.06%	120.61%	118.66%	112.41%	105.62%	102.43%	100.00%	-
NOSH	119,983	120,035	119,960	119,955	120,044	119,968	120,047	-0.03%
YoY %	-0.04%	0.06%	0.00%	-0.07%	0.06%	-0.07%	-	-
Horiz. %	99.95%	99.99%	99.93%	99.92%	100.00%	99.93%	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	25.77%	26.00%	25.91%	26.08%	26.11%	25.01%	23.60%	-
YoY %	-0.88%	0.35%	-0.65%	-0.11%	4.40%	5.97%	-	-
Horiz. %	109.19%	110.17%	109.79%	110.51%	110.64%	105.97%	100.00%	-
ROE	22.67%	22.85%	22.30%	22.58%	22.85%	21.38%	19.66%	-
YoY %	-0.79%	2.47%	-1.24%	-1.18%	6.88%	8.75%	-	-
Horiz. %	115.31%	116.23%	113.43%	114.85%	116.23%	108.75%	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	173.28	169.64	163.50	155.82	147.91	140.22	133.33	19.03%
YoY %	2.15%	3.76%	4.93%	5.35%	5.48%	5.17%	-	-
Horiz. %	129.96%	127.23%	122.63%	116.87%	110.94%	105.17%	100.00%	-
EPS	44.65	44.10	42.37	40.65	38.62	35.06	31.46	26.21%
YoY %	1.25%	4.08%	4.23%	5.26%	10.15%	11.44%	-	-
Horiz. %	141.93%	140.18%	134.68%	129.21%	122.76%	111.44%	100.00%	-
DPS	21.84	21.84	20.10	20.10	15.88	15.89	11.54	52.82%
YoY %	0.00%	8.66%	0.00%	26.57%	-0.06%	37.69%	-	-
Horiz. %	189.25%	189.25%	174.18%	174.18%	137.61%	137.69%	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	40.73	39.89	38.42	36.62	34.78	32.95	31.36	18.98%
YoY %	2.11%	3.83%	4.92%	5.29%	5.55%	5.07%	-	-
Horiz. %	129.88%	127.20%	122.51%	116.77%	110.91%	105.07%	100.00%	-
EPS	10.50	10.37	9.96	9.55	9.08	8.24	7.40	26.19%
YoY %	1.25%	4.12%	4.29%	5.18%	10.19%	11.35%	-	-
Horiz. %	141.89%	140.14%	134.59%	129.05%	122.70%	111.35%	100.00%	-
DPS	5.13	5.13	4.72	4.72	3.74	3.74	2.71	52.84%
YoY %	0.00%	8.69%	0.00%	26.20%	0.00%	38.01%	-	-
Horiz. %	189.30%	189.30%	174.17%	174.17%	138.01%	138.01%	100.00%	-
NAPS	0.463	0.4538	0.4465	0.423	0.3974	0.3854	0.3763	14.78%
YoY %	2.03%	1.63%	5.56%	6.44%	3.11%	2.42%	-	-
Horiz. %	123.04%	120.60%	118.66%	112.41%	105.61%	102.42%	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	1.92	1.83	1.44	1.42	1.52	1.94	2.25	-10.00%
YoY %	4.92%	27.08%	1.41%	-6.58%	-21.65%	-13.78%	-	-
Horiz. %	85.33%	81.33%	64.00%	63.11%	67.56%	86.22%	100.00%	-
P/EPS	7.46	7.03	5.57	5.46	5.83	7.76	9.54	-15.08%
YoY %	6.12%	26.21%	2.01%	-6.35%	-24.87%	-18.66%	-	-
Horiz. %	78.20%	73.69%	58.39%	57.23%	61.11%	81.34%	100.00%	-
EY	13.41	14.22	17.95	18.31	17.16	12.89	10.49	17.73%
YoY %	-5.70%	-20.78%	-1.97%	6.70%	33.13%	22.88%	-	-
Horiz. %	127.84%	135.56%	171.12%	174.55%	163.58%	122.88%	100.00%	-
DY	6.56	7.05	8.52	9.05	7.06	5.84	3.85	42.51%
YoY %	-6.95%	-17.25%	-5.86%	28.19%	20.89%	51.69%	-	-
Horiz. %	170.39%	183.12%	221.30%	235.06%	183.38%	151.69%	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	-	-
Price	3.28	3.25	2.60	2.29	2.36	2.57	0.00	-
P/RPS	1.89	1.92	1.59	1.47	1.60	1.83	0.00	-
YoY %	-1.56%	20.75%	8.16%	-8.13%	-12.57%	0.00%	-	-
Horiz. %	103.28%	104.92%	86.89%	80.33%	87.43%	100.00%	-	-
P/EPS	7.35	7.37	6.14	5.63	6.11	7.33	0.00	-
YoY %	-0.27%	20.03%	9.06%	-7.86%	-16.64%	0.00%	-	-
Horiz. %	100.27%	100.55%	83.77%	76.81%	83.36%	100.00%	-	-
EY	13.61	13.57	16.30	17.75	16.36	13.64	0.00	-
YoY %	0.29%	-16.75%	-8.17%	8.50%	19.94%	0.00%	-	-
Horiz. %	99.78%	99.49%	119.50%	130.13%	119.94%	100.00%	-	-
DY	6.66	6.72	7.73	8.78	6.73	6.18	0.00	-
YoY %	-0.89%	-13.07%	-11.96%	30.46%	8.90%	0.00%	-	-
Horiz. %	107.77%	108.74%	125.08%	142.07%	108.90%	100.00%	-	-
P/NAPS	1.66	1.68	1.37	1.27	1.40	1.57	0.00	-
YoY %	-1.19%	22.63%	7.87%	-9.29%	-10.83%	0.00%	-	-
Horiz. %	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 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