[EONCAP] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -7.42%
YoY- -2.34%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 3,852,914 2,562,924 2,369,029 2,287,769 2,268,194 2,190,260 2,095,793 50.23%
PBT 220,916 202,664 318,921 395,969 442,522 435,564 400,327 -32.79%
Tax -61,522 -57,508 -106,444 -114,285 -138,278 -132,964 -117,162 -34.98%
NP 159,394 145,156 212,477 281,684 304,244 302,600 283,165 -31.89%
-
NP to SH 159,394 145,156 212,477 281,684 304,244 302,600 283,165 -31.89%
-
Tax Rate 27.85% 28.38% 33.38% 28.86% 31.25% 30.53% 29.27% -
Total Cost 3,693,520 2,417,768 2,156,552 2,006,085 1,963,950 1,887,660 1,812,628 60.93%
-
Net Worth 3,012,685 3,052,994 2,997,485 2,973,485 2,905,155 2,903,822 2,824,649 4.40%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 110,917 - - - 110,909 -
Div Payout % - - 52.20% - - - 39.17% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 3,012,685 3,052,994 2,997,485 2,973,485 2,905,155 2,903,822 2,824,649 4.40%
NOSH 693,017 693,862 693,236 693,120 693,354 693,400 693,182 -0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.14% 5.66% 8.97% 12.31% 13.41% 13.82% 13.51% -
ROE 5.29% 4.75% 7.09% 9.47% 10.47% 10.42% 10.02% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 555.96 369.37 341.73 330.07 327.13 315.87 302.34 50.26%
EPS 23.00 20.92 30.65 40.64 43.88 43.64 40.85 -31.88%
DPS 0.00 0.00 16.00 0.00 0.00 0.00 16.00 -
NAPS 4.3472 4.40 4.3239 4.29 4.19 4.1878 4.0749 4.41%
Adjusted Per Share Value based on latest NOSH - 693,329
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 555.75 369.68 341.71 329.99 327.17 315.93 302.30 50.23%
EPS 22.99 20.94 30.65 40.63 43.88 43.65 40.84 -31.89%
DPS 0.00 0.00 16.00 0.00 0.00 0.00 16.00 -
NAPS 4.3455 4.4037 4.3236 4.289 4.1904 4.1885 4.0743 4.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.75 6.70 6.60 5.75 5.95 5.80 5.05 -
P/RPS 1.21 1.81 1.93 1.74 1.82 1.84 1.67 -19.37%
P/EPS 29.35 32.03 21.53 14.15 13.56 13.29 12.36 78.27%
EY 3.41 3.12 4.64 7.07 7.37 7.52 8.09 -43.87%
DY 0.00 0.00 2.42 0.00 0.00 0.00 3.17 -
P/NAPS 1.55 1.52 1.53 1.34 1.42 1.38 1.24 16.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 27/02/07 21/11/06 25/08/06 02/06/06 24/02/06 -
Price 7.00 6.80 6.55 6.15 5.75 6.10 5.40 -
P/RPS 1.26 1.84 1.92 1.86 1.76 1.93 1.79 -20.92%
P/EPS 30.43 32.50 21.37 15.13 13.10 13.98 13.22 74.59%
EY 3.29 3.08 4.68 6.61 7.63 7.15 7.56 -42.66%
DY 0.00 0.00 2.44 0.00 0.00 0.00 2.96 -
P/NAPS 1.61 1.55 1.51 1.43 1.37 1.46 1.33 13.62%

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