[EONCAP] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -8.73%
YoY- 310.63%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,583,652 2,443,472 2,393,315 2,380,813 2,376,426 2,417,652 2,580,588 0.07%
PBT 562,848 527,540 421,930 426,681 438,924 428,096 207,611 94.78%
Tax -140,582 -136,276 -80,826 -53,997 -30,594 -109,848 -73,834 53.80%
NP 422,266 391,264 341,104 372,684 408,330 318,248 133,777 115.63%
-
NP to SH 422,266 391,264 341,104 372,684 408,330 318,248 133,777 115.63%
-
Tax Rate 24.98% 25.83% 19.16% 12.66% 6.97% 25.66% 35.56% -
Total Cost 2,161,386 2,052,208 2,052,211 2,008,129 1,968,096 2,099,404 2,446,811 -7.95%
-
Net Worth 3,730,732 3,617,389 3,553,276 3,485,871 3,392,050 3,296,902 3,254,864 9.55%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 40,625 -
Div Payout % - - - - - - 30.37% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 3,730,732 3,617,389 3,553,276 3,485,871 3,392,050 3,296,902 3,254,864 9.55%
NOSH 693,148 693,238 693,159 693,236 693,259 693,048 704,089 -1.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.34% 16.01% 14.25% 15.65% 17.18% 13.16% 5.18% -
ROE 11.32% 10.82% 9.60% 10.69% 12.04% 9.65% 4.11% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 372.74 352.47 345.28 343.43 342.79 348.84 366.51 1.13%
EPS 60.92 56.44 49.21 53.76 58.90 45.92 19.30 115.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.77 -
NAPS 5.3823 5.2181 5.1262 5.0284 4.8929 4.7571 4.6228 10.70%
Adjusted Per Share Value based on latest NOSH - 693,173
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 372.67 352.45 345.21 343.41 342.78 348.72 372.23 0.07%
EPS 60.91 56.44 49.20 53.76 58.90 45.90 19.30 115.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.86 -
NAPS 5.3812 5.2178 5.1253 5.0281 4.8927 4.7555 4.6948 9.55%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.90 7.03 6.84 5.39 4.58 2.68 3.20 -
P/RPS 1.85 1.99 1.98 1.57 1.34 0.77 0.87 65.59%
P/EPS 11.33 12.46 13.90 10.03 7.78 5.84 16.84 -23.27%
EY 8.83 8.03 7.19 9.97 12.86 17.13 5.94 30.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
P/NAPS 1.28 1.35 1.33 1.07 0.94 0.56 0.69 51.14%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 12/08/10 21/05/10 19/02/10 09/11/09 20/08/09 12/05/09 27/02/09 -
Price 6.98 6.92 6.90 5.75 4.59 3.90 2.94 -
P/RPS 1.87 1.96 2.00 1.67 1.34 1.12 0.80 76.40%
P/EPS 11.46 12.26 14.02 10.70 7.79 8.49 15.47 -18.17%
EY 8.73 8.16 7.13 9.35 12.83 11.77 6.46 22.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.96 -
P/NAPS 1.30 1.33 1.35 1.14 0.94 0.82 0.64 60.59%

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