[EON] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -0.95%
YoY- -6.51%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 7,834,349 8,118,926 8,032,732 7,548,331 7,494,496 7,150,454 7,200,436 5.78%
PBT 858,801 871,448 762,728 820,342 820,684 730,590 743,652 10.06%
Tax -397,756 -420,510 -338,808 -370,384 -366,421 -342,118 -346,824 9.55%
NP 461,045 450,938 423,920 449,958 454,262 388,472 396,828 10.50%
-
NP to SH 461,045 450,938 423,920 449,958 454,262 388,472 396,828 10.50%
-
Tax Rate 46.32% 48.25% 44.42% 45.15% 44.65% 46.83% 46.64% -
Total Cost 7,373,304 7,667,988 7,608,812 7,098,373 7,040,233 6,761,982 6,803,608 5.50%
-
Net Worth 2,521,073 2,683,204 2,534,324 2,420,066 2,387,529 2,277,532 2,182,005 10.09%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 1,375,130 114,521 - 148,523 76,157 114,229 - -
Div Payout % 298.26% 25.40% - 33.01% 16.77% 29.40% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 2,521,073 2,683,204 2,534,324 2,420,066 2,387,529 2,277,532 2,182,005 10.09%
NOSH 229,188 229,042 228,750 228,497 228,471 228,459 228,482 0.20%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.88% 5.55% 5.28% 5.96% 6.06% 5.43% 5.51% -
ROE 18.29% 16.81% 16.73% 18.59% 19.03% 17.06% 18.19% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 3,418.30 3,544.73 3,511.57 3,303.46 3,280.27 3,129.86 3,151.42 5.56%
EPS 201.16 196.88 185.32 196.92 198.83 170.04 173.68 10.27%
DPS 600.00 50.00 0.00 65.00 33.33 50.00 0.00 -
NAPS 11.00 11.7149 11.079 10.5912 10.45 9.9691 9.55 9.87%
Adjusted Per Share Value based on latest NOSH - 228,577
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 3,146.06 3,260.34 3,225.73 3,031.21 3,009.59 2,871.43 2,891.50 5.78%
EPS 185.14 181.08 170.23 180.69 182.42 156.00 159.36 10.50%
DPS 552.22 45.99 0.00 59.64 30.58 45.87 0.00 -
NAPS 10.124 10.775 10.1772 9.7183 9.5877 9.146 8.7623 10.09%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 28/08/02 28/05/02 28/02/02 21/11/01 22/08/01 23/05/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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
Post a Comment