[AEONCR] QoQ TTM Result on 20-Feb-2011

	20/11/11	20/08/11	20/05/11	20/02/11	20/11/10	20/08/10	20/05/10	CAGR
TTM Result
Revenue	323,718	302,097	283,801	269,609	258,865	243,842	231,409	25.00%
YoY %	7.16%	6.45%	5.26%	4.15%	6.16%	5.37%	-	-
Horiz. %	139.89%	130.55%	122.64%	116.51%	111.86%	105.37%	100.00%	-
PBT	117,172	104,814	93,108	85,024	77,678	75,188	73,554	36.28%
YoY %	11.79%	12.57%	9.51%	9.46%	3.31%	2.22%	-	-
Horiz. %	159.30%	142.50%	126.58%	115.59%	105.61%	102.22%	100.00%	-
Tax	-29,878	-26,734	-23,698	-21,595	-19,347	-18,620	-18,277	38.64%
YoY %	-11.76%	-12.81%	-9.74%	-11.62%	-3.90%	-1.88%	-	-
Horiz. %	163.47%	146.27%	129.66%	118.15%	105.85%	101.88%	100.00%	-
NP	87,294	78,080	69,410	63,429	58,331	56,568	55,277	35.49%
YoY %	11.80%	12.49%	9.43%	8.74%	3.12%	2.34%	-	-
Horiz. %	157.92%	141.25%	125.57%	114.75%	105.52%	102.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,294	78,080	69,410	63,429	58,331	56,568	55,277	35.49%
YoY %	11.80%	12.49%	9.43%	8.74%	3.12%	2.34%	-	-
Horiz. %	157.92%	141.25%	125.57%	114.75%	105.52%	102.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.50%	25.51%	25.45%	25.40%	24.91%	24.76%	24.85%	-
YoY %	-0.04%	0.24%	0.20%	1.97%	0.61%	-0.36%	-	-
Horiz. %	102.62%	102.66%	102.41%	102.21%	100.24%	99.64%	100.00%	-
Total Cost	236,424	224,017	214,391	206,180	200,534	187,274	176,132	21.61%
YoY %	5.54%	4.49%	3.98%	2.82%	7.08%	6.33%	-	-
Horiz. %	134.23%	127.19%	121.72%	117.06%	113.85%	106.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	303,539	303,664	299,921	281,985	262,750	256,782	254,438	12.44%
YoY %	-0.04%	1.25%	6.36%	7.32%	2.32%	0.92%	-	-
Horiz. %	119.30%	119.35%	117.88%	110.83%	103.27%	100.92%	100.00%	-

	20/11/11	20/08/11	20/05/11	20/02/11	20/11/10	20/08/10	20/05/10	CAGR
Dividend
Div	33,842	33,842	31,798	31,798	28,200	28,200	27,004	16.19%
YoY %	0.00%	6.43%	0.00%	12.76%	0.00%	4.43%	-	-
Horiz. %	125.32%	125.32%	117.75%	117.75%	104.43%	104.43%	100.00%	-
Div Payout %	38.77%	43.34%	45.81%	50.13%	48.34%	49.85%	48.85%	-
YoY %	-10.54%	-5.39%	-8.62%	3.70%	-3.03%	2.05%	-	-
Horiz. %	79.37%	88.72%	93.78%	102.62%	98.96%	102.05%	100.00%	-

	20/11/11	20/08/11	20/05/11	20/02/11	20/11/10	20/08/10	20/05/10	CAGR
Equity
Net Worth	303,539	303,664	299,921	281,985	262,750	256,782	254,438	12.44%
YoY %	-0.04%	1.25%	6.36%	7.32%	2.32%	0.92%	-	-
Horiz. %	119.30%	119.35%	117.88%	110.83%	103.27%	100.92%	100.00%	-
NOSH	119,976	120,025	119,968	119,993	119,977	119,991	120,018	-0.02%
YoY %	-0.04%	0.05%	-0.02%	0.01%	-0.01%	-0.02%	-	-
Horiz. %	99.97%	100.01%	99.96%	99.98%	99.97%	99.98%	100.00%	-

	20/11/11	20/08/11	20/05/11	20/02/11	20/11/10	20/08/10	20/05/10	CAGR
Ratio Analysis
NP Margin	26.97%	25.85%	24.46%	23.53%	22.53%	23.20%	23.89%	-
YoY %	4.33%	5.68%	3.95%	4.44%	-2.89%	-2.89%	-	-
Horiz. %	112.89%	108.20%	102.39%	98.49%	94.31%	97.11%	100.00%	-
ROE	28.76%	25.71%	23.14%	22.49%	22.20%	22.03%	21.73%	-
YoY %	11.86%	11.11%	2.89%	1.31%	0.77%	1.38%	-	-
Horiz. %	132.35%	118.32%	106.49%	103.50%	102.16%	101.38%	100.00%	-

	20/11/11	20/08/11	20/05/11	20/02/11	20/11/10	20/08/10	20/05/10	CAGR
Per Share
RPS	269.82	251.69	236.56	224.69	215.76	203.22	192.81	25.03%
YoY %	7.20%	6.40%	5.28%	4.14%	6.17%	5.40%	-	-
Horiz. %	139.94%	130.54%	122.69%	116.53%	111.90%	105.40%	100.00%	-
EPS	72.76	65.05	57.86	52.86	48.62	47.14	46.06	35.52%
YoY %	11.85%	12.43%	9.46%	8.72%	3.14%	2.34%	-	-
Horiz. %	157.97%	141.23%	125.62%	114.76%	105.56%	102.34%	100.00%	-
DPS	28.20	28.20	26.50	26.50	23.50	23.50	22.50	16.19%
YoY %	0.00%	6.42%	0.00%	12.77%	0.00%	4.44%	-	-
Horiz. %	125.33%	125.33%	117.78%	117.78%	104.44%	104.44%	100.00%	-
NAPS	2.53	2.53	2.50	2.35	2.19	2.14	2.12	12.47%
YoY %	0.00%	1.20%	6.38%	7.31%	2.34%	0.94%	-	-
Horiz. %	119.34%	119.34%	117.92%	110.85%	103.30%	100.94%	100.00%	-

	20/11/11	20/08/11	20/05/11	20/02/11	20/11/10	20/08/10	20/05/10	CAGR
Adjusted Per Share Value based on latest NOSH - 119,993
RPS	63.40	59.16	55.58	52.80	50.70	47.75	45.32	25.00%
YoY %	7.17%	6.44%	5.27%	4.14%	6.18%	5.36%	-	-
Horiz. %	139.89%	130.54%	122.64%	116.50%	111.87%	105.36%	100.00%	-
EPS	17.10	15.29	13.59	12.42	11.42	11.08	10.83	35.48%
YoY %	11.84%	12.51%	9.42%	8.76%	3.07%	2.31%	-	-
Horiz. %	157.89%	141.18%	125.48%	114.68%	105.45%	102.31%	100.00%	-
DPS	6.63	6.63	6.23	6.23	5.52	5.52	5.29	16.19%
YoY %	0.00%	6.42%	0.00%	12.86%	0.00%	4.35%	-	-
Horiz. %	125.33%	125.33%	117.77%	117.77%	104.35%	104.35%	100.00%	-
NAPS	0.5945	0.5947	0.5874	0.5522	0.5146	0.5029	0.4983	12.45%
YoY %	-0.03%	1.24%	6.37%	7.31%	2.33%	0.92%	-	-
Horiz. %	119.31%	119.35%	117.88%	110.82%	103.27%	100.92%	100.00%	-

	20/11/11	20/08/11	20/05/11	20/02/11	20/11/10	20/08/10	20/05/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	18/11/11	19/08/11	20/05/11	18/02/11	19/11/10	20/08/10	20/05/10	-
Price	4.58	3.92	3.67	3.11	3.12	3.12	3.20	-
P/RPS	1.70	1.56	1.55	1.38	1.45	1.54	1.66	1.59%
YoY %	8.97%	0.65%	12.32%	-4.83%	-5.84%	-7.23%	-	-
Horiz. %	102.41%	93.98%	93.37%	83.13%	87.35%	92.77%	100.00%	-
P/EPS	6.29	6.03	6.34	5.88	6.42	6.62	6.95	-6.41%
YoY %	4.31%	-4.89%	7.82%	-8.41%	-3.02%	-4.75%	-	-
Horiz. %	90.50%	86.76%	91.22%	84.60%	92.37%	95.25%	100.00%	-
EY	15.89	16.60	15.76	17.00	15.58	15.11	14.39	6.81%
YoY %	-4.28%	5.33%	-7.29%	9.11%	3.11%	5.00%	-	-
Horiz. %	110.42%	115.36%	109.52%	118.14%	108.27%	105.00%	100.00%	-
DY	6.16	7.19	7.22	8.52	7.53	7.53	7.03	-8.40%
YoY %	-14.33%	-0.42%	-15.26%	13.15%	0.00%	7.11%	-	-
Horiz. %	87.62%	102.28%	102.70%	121.19%	107.11%	107.11%	100.00%	-
P/NAPS	1.81	1.55	1.47	1.32	1.42	1.46	1.51	12.80%
YoY %	16.77%	5.44%	11.36%	-7.04%	-2.74%	-3.31%	-	-
Horiz. %	119.87%	102.65%	97.35%	87.42%	94.04%	96.69%	100.00%	-

	20/11/11	20/08/11	20/05/11	20/02/11	20/11/10	20/08/10	20/05/10	CAGR
Price Multiplier on Announcement Date
Date	20/12/11	21/09/11	14/06/11	19/04/11	21/12/10	21/09/10	15/06/10	-
Price	5.47	3.79	4.08	3.42	3.05	3.18	3.19	-
P/RPS	2.03	1.51	1.72	1.52	1.41	1.56	1.65	14.77%
YoY %	34.44%	-12.21%	13.16%	7.80%	-9.62%	-5.45%	-	-
Horiz. %	123.03%	91.52%	104.24%	92.12%	85.45%	94.55%	100.00%	-
P/EPS	7.52	5.83	7.05	6.47	6.27	6.75	6.93	5.58%
YoY %	28.99%	-17.30%	8.96%	3.19%	-7.11%	-2.60%	-	-
Horiz. %	108.51%	84.13%	101.73%	93.36%	90.48%	97.40%	100.00%	-
EY	13.30	17.16	14.18	15.46	15.94	14.82	14.44	-5.32%
YoY %	-22.49%	21.02%	-8.28%	-3.01%	7.56%	2.63%	-	-
Horiz. %	92.11%	118.84%	98.20%	107.06%	110.39%	102.63%	100.00%	-
DY	5.16	7.44	6.50	7.75	7.70	7.39	7.05	-18.73%
YoY %	-30.65%	14.46%	-16.13%	0.65%	4.19%	4.82%	-	-
Horiz. %	73.19%	105.53%	92.20%	109.93%	109.22%	104.82%	100.00%	-
P/NAPS	2.16	1.50	1.63	1.46	1.39	1.49	1.50	27.43%
YoY %	44.00%	-7.98%	11.64%	5.04%	-6.71%	-0.67%	-	-
Horiz. %	144.00%	100.00%	108.67%	97.33%	92.67%	99.33%	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

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-28 16:35:00

EMA 5

5 Mins

BUY

2024-06-28 16:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-28 16:10:00

EMA 5

5 Mins

SELL

2024-06-28 15:25:00

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

949

HLIND

HONG LEONG INDUSTRIES BHD

922

JCY

JCY INTERNATIONAL BERHAD

633

DNEX

DAGANG NEXCHANGE BERHAD

606

GENTING

GENTING BHD

591

YTLPOWR

YTL POWER INTERNATIONAL BHD

556

MAYBANK

MALAYAN BANKING BHD

487

MYEG

MY E.G. SERVICES BHD

487

SAPNRG

SAPURA ENERGY BERHAD

471

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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