[EON] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 47.65%
YoY- 1541.45%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,556,630 2,768,508 2,649,224 1,895,003 1,866,800 1,728,392 1,563,408 38.59%
PBT 68,322 78,612 72,696 103,550 72,674 82,506 102,092 -23.39%
Tax -11,406 -16,166 -11,004 -9,307 -8,844 -5,870 -8,512 21.43%
NP 56,916 62,446 61,692 94,243 63,830 76,636 93,580 -28.10%
-
NP to SH 56,916 62,446 61,692 94,243 63,830 76,636 93,580 -28.10%
-
Tax Rate 16.69% 20.56% 15.14% 8.99% 12.17% 7.11% 8.34% -
Total Cost 2,499,714 2,706,062 2,587,532 1,800,760 1,802,969 1,651,756 1,469,828 42.24%
-
Net Worth 650,017 637,407 647,815 878,863 831,743 821,493 1,055,900 -27.52%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,320 4,979 9,966 33,610 - - - -
Div Payout % 5.83% 7.97% 16.16% 35.66% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 650,017 637,407 647,815 878,863 831,743 821,493 1,055,900 -27.52%
NOSH 249,049 248,987 249,159 248,969 249,024 248,937 249,033 0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.23% 2.26% 2.33% 4.97% 3.42% 4.43% 5.99% -
ROE 8.76% 9.80% 9.52% 10.72% 7.67% 9.33% 8.86% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,026.56 1,111.91 1,063.26 761.14 749.64 694.31 627.79 38.59%
EPS 22.85 25.08 24.76 37.85 25.64 30.78 37.60 -28.14%
DPS 1.33 2.00 4.00 13.50 0.00 0.00 0.00 -
NAPS 2.61 2.56 2.60 3.53 3.34 3.30 4.24 -27.53%
Adjusted Per Share Value based on latest NOSH - 249,033
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,026.67 1,111.76 1,063.86 760.98 749.66 694.08 627.82 38.59%
EPS 22.86 25.08 24.77 37.85 25.63 30.77 37.58 -28.09%
DPS 1.33 2.00 4.00 13.50 0.00 0.00 0.00 -
NAPS 2.6103 2.5597 2.6015 3.5293 3.3401 3.2989 4.2402 -27.52%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/03/08 24/03/08 24/03/08 24/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.80 1.80 1.80 1.80 2.08 2.01 1.62 -
P/RPS 0.18 0.16 0.17 0.24 0.28 0.29 0.26 -21.65%
P/EPS 7.88 7.18 7.27 4.76 8.11 6.53 4.31 49.24%
EY 12.70 13.93 13.76 21.03 12.32 15.32 23.20 -32.95%
DY 0.74 1.11 2.22 7.50 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.69 0.51 0.62 0.61 0.38 48.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/03/08 24/03/08 24/03/08 24/03/08 25/02/08 21/11/07 22/08/07 -
Price 1.80 1.80 1.80 1.80 1.98 2.08 1.43 -
P/RPS 0.18 0.16 0.17 0.24 0.26 0.30 0.23 -15.01%
P/EPS 7.88 7.18 7.27 4.76 7.72 6.76 3.81 61.97%
EY 12.70 13.93 13.76 21.03 12.95 14.80 26.28 -38.28%
DY 0.74 1.11 2.22 7.50 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.69 0.51 0.59 0.63 0.34 59.94%

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