[EONCAP] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
11-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 10.96%
YoY- 54.57%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,951,652 1,977,396 2,057,897 2,075,230 2,028,192 1,993,244 185,854 380.22%
PBT 369,730 392,276 450,675 448,456 406,702 398,404 37,268 362.35%
Tax -113,314 -128,604 -122,282 -127,413 -117,360 -128,116 -11,836 351.49%
NP 256,416 263,672 328,393 321,042 289,342 270,288 25,432 367.36%
-
NP to SH 256,416 263,672 328,393 321,042 289,342 270,288 25,432 367.36%
-
Tax Rate 30.65% 32.78% 27.13% 28.41% 28.86% 32.16% 31.76% -
Total Cost 1,695,236 1,713,724 1,729,504 1,754,188 1,738,850 1,722,956 160,422 382.24%
-
Net Worth 2,412,648 2,078,791 2,313,992 2,227,407 2,128,126 1,919,737 165,253 498.32%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 45,032 - - - - -
Div Payout % - - 13.71% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 2,412,648 2,078,791 2,313,992 2,227,407 2,128,126 1,919,737 165,253 498.32%
NOSH 693,289 692,930 692,812 693,896 693,200 693,046 57,781 424.90%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 13.14% 13.33% 15.96% 15.47% 14.27% 13.56% 13.68% -
ROE 10.63% 12.68% 14.19% 14.41% 13.60% 14.08% 15.39% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 281.51 285.37 297.04 299.07 292.58 287.61 321.65 -8.51%
EPS 36.98 38.04 47.40 46.27 41.74 39.00 44.00 -10.95%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 0.00 -
NAPS 3.48 3.00 3.34 3.21 3.07 2.77 2.86 13.98%
Adjusted Per Share Value based on latest NOSH - 691,446
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 281.51 285.22 296.83 299.33 292.55 287.51 26.81 380.19%
EPS 36.99 38.03 47.37 46.31 41.73 38.99 3.67 367.25%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 0.00 -
NAPS 3.48 2.9985 3.3377 3.2128 3.0696 2.769 0.2384 498.26%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 4.62 5.60 4.50 4.20 3.10 2.49 0.00 -
P/RPS 1.64 1.96 1.51 1.40 1.06 0.87 0.00 -
P/EPS 12.49 14.72 9.49 9.08 7.43 6.38 0.00 -
EY 8.01 6.79 10.53 11.02 13.46 15.66 0.00 -
DY 0.00 0.00 1.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.87 1.35 1.31 1.01 0.90 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 13/05/04 19/02/04 11/02/04 26/08/03 30/05/03 30/04/03 -
Price 5.10 4.84 4.98 5.05 4.68 2.79 2.75 -
P/RPS 1.81 1.70 1.68 1.69 1.60 0.97 0.85 65.59%
P/EPS 13.79 12.72 10.51 10.91 11.21 7.15 6.25 69.56%
EY 7.25 7.86 9.52 9.16 8.92 13.98 16.01 -41.05%
DY 0.00 0.00 1.31 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.61 1.49 1.57 1.52 1.01 0.96 32.88%

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