[EONCAP] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 0.54%
YoY- 2.53%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,562,924 2,369,029 2,287,769 2,268,194 2,190,260 2,095,793 2,078,785 14.99%
PBT 202,664 318,921 395,969 442,522 435,564 400,327 409,344 -37.44%
Tax -57,508 -106,444 -114,285 -138,278 -132,964 -117,162 -120,898 -39.09%
NP 145,156 212,477 281,684 304,244 302,600 283,165 288,445 -36.75%
-
NP to SH 145,156 212,477 281,684 304,244 302,600 283,165 288,445 -36.75%
-
Tax Rate 28.38% 33.38% 28.86% 31.25% 30.53% 29.27% 29.53% -
Total Cost 2,417,768 2,156,552 2,006,085 1,963,950 1,887,660 1,812,628 1,790,340 22.19%
-
Net Worth 3,052,994 2,997,485 2,973,485 2,905,155 2,903,822 2,824,649 2,675,582 9.20%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 110,917 - - - 110,909 - -
Div Payout % - 52.20% - - - 39.17% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 3,052,994 2,997,485 2,973,485 2,905,155 2,903,822 2,824,649 2,675,582 9.20%
NOSH 693,862 693,236 693,120 693,354 693,400 693,182 693,156 0.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.66% 8.97% 12.31% 13.41% 13.82% 13.51% 13.88% -
ROE 4.75% 7.09% 9.47% 10.47% 10.42% 10.02% 10.78% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 369.37 341.73 330.07 327.13 315.87 302.34 299.90 14.91%
EPS 20.92 30.65 40.64 43.88 43.64 40.85 41.61 -36.79%
DPS 0.00 16.00 0.00 0.00 0.00 16.00 0.00 -
NAPS 4.40 4.3239 4.29 4.19 4.1878 4.0749 3.86 9.13%
Adjusted Per Share Value based on latest NOSH - 693,309
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 369.68 341.71 329.99 327.17 315.93 302.30 299.85 14.99%
EPS 20.94 30.65 40.63 43.88 43.65 40.84 41.61 -36.75%
DPS 0.00 16.00 0.00 0.00 0.00 16.00 0.00 -
NAPS 4.4037 4.3236 4.289 4.1904 4.1885 4.0743 3.8593 9.20%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 6.70 6.60 5.75 5.95 5.80 5.05 5.40 -
P/RPS 1.81 1.93 1.74 1.82 1.84 1.67 1.80 0.37%
P/EPS 32.03 21.53 14.15 13.56 13.29 12.36 12.98 82.70%
EY 3.12 4.64 7.07 7.37 7.52 8.09 7.71 -45.32%
DY 0.00 2.42 0.00 0.00 0.00 3.17 0.00 -
P/NAPS 1.52 1.53 1.34 1.42 1.38 1.24 1.40 5.64%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 21/11/06 25/08/06 02/06/06 24/02/06 18/11/05 -
Price 6.80 6.55 6.15 5.75 6.10 5.40 5.40 -
P/RPS 1.84 1.92 1.86 1.76 1.93 1.79 1.80 1.47%
P/EPS 32.50 21.37 15.13 13.10 13.98 13.22 12.98 84.49%
EY 3.08 4.68 6.61 7.63 7.15 7.56 7.71 -45.78%
DY 0.00 2.44 0.00 0.00 0.00 2.96 0.00 -
P/NAPS 1.55 1.51 1.43 1.37 1.46 1.33 1.40 7.02%

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