[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	40.72	39.88	38.41	36.61	34.77	32.94	31.35	18.98%
YoY %	2.11%	3.83%	4.92%	5.29%	5.56%	5.07%	-	-
Horiz. %	129.89%	127.21%	122.52%	116.78%	110.91%	105.07%	100.00%	-
EPS	10.49	10.37	9.95	9.55	9.08	8.24	7.40	26.11%
YoY %	1.16%	4.22%	4.19%	5.18%	10.19%	11.35%	-	-
Horiz. %	141.76%	140.14%	134.46%	129.05%	122.70%	111.35%	100.00%	-
DPS	5.13	5.13	4.72	4.72	3.73	3.73	2.71	52.84%
YoY %	0.00%	8.69%	0.00%	26.54%	0.00%	37.64%	-	-
Horiz. %	189.30%	189.30%	174.17%	174.17%	137.64%	137.64%	100.00%	-
NAPS	0.4629	0.4537	0.4464	0.4229	0.3973	0.3853	0.3762	14.78%
YoY %	2.03%	1.64%	5.56%	6.44%	3.11%	2.42%	-	-
Horiz. %	123.05%	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 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