[EONCAP] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 7.05%
YoY- 763.09%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,977,396 2,057,897 2,075,230 2,028,192 1,993,244 185,854 1,877,277 3.52%
PBT 392,276 450,675 448,456 406,702 398,404 37,268 328,502 12.54%
Tax -128,604 -122,282 -127,413 -117,360 -128,116 -11,836 -120,802 4.25%
NP 263,672 328,393 321,042 289,342 270,288 25,432 207,700 17.22%
-
NP to SH 263,672 328,393 321,042 289,342 270,288 25,432 207,700 17.22%
-
Tax Rate 32.78% 27.13% 28.41% 28.86% 32.16% 31.76% 36.77% -
Total Cost 1,713,724 1,729,504 1,754,188 1,738,850 1,722,956 160,422 1,669,577 1.75%
-
Net Worth 2,078,791 2,313,992 2,227,407 2,128,126 1,919,737 165,253 1,744,679 12.37%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 45,032 - - - - - -
Div Payout % - 13.71% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 2,078,791 2,313,992 2,227,407 2,128,126 1,919,737 165,253 1,744,679 12.37%
NOSH 692,930 692,812 693,896 693,200 693,046 57,781 692,333 0.05%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.33% 15.96% 15.47% 14.27% 13.56% 13.68% 11.06% -
ROE 12.68% 14.19% 14.41% 13.60% 14.08% 15.39% 11.90% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 285.37 297.04 299.07 292.58 287.61 321.65 271.15 3.46%
EPS 38.04 47.40 46.27 41.74 39.00 44.00 30.00 17.13%
DPS 0.00 6.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.34 3.21 3.07 2.77 2.86 2.52 12.31%
Adjusted Per Share Value based on latest NOSH - 693,336
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 285.22 296.83 299.33 292.55 287.51 26.81 270.78 3.52%
EPS 38.03 47.37 46.31 41.73 38.99 3.67 29.96 17.21%
DPS 0.00 6.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9985 3.3377 3.2128 3.0696 2.769 0.2384 2.5165 12.38%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 5.60 4.50 4.20 3.10 2.49 0.00 0.00 -
P/RPS 1.96 1.51 1.40 1.06 0.87 0.00 0.00 -
P/EPS 14.72 9.49 9.08 7.43 6.38 0.00 0.00 -
EY 6.79 10.53 11.02 13.46 15.66 0.00 0.00 -
DY 0.00 1.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.35 1.31 1.01 0.90 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 13/05/04 19/02/04 11/02/04 26/08/03 30/05/03 30/04/03 18/12/02 -
Price 4.84 4.98 5.05 4.68 2.79 2.75 0.00 -
P/RPS 1.70 1.68 1.69 1.60 0.97 0.85 0.00 -
P/EPS 12.72 10.51 10.91 11.21 7.15 6.25 0.00 -
EY 7.86 9.52 9.16 8.92 13.98 16.01 0.00 -
DY 0.00 1.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.49 1.57 1.52 1.01 0.96 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