[EONCAP] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 2.29%
YoY- 1191.26%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,952,065 1,951,652 1,977,396 2,057,897 2,075,230 2,028,192 1,993,244 -1.37%
PBT 393,601 369,730 392,276 450,675 448,456 406,702 398,404 -0.80%
Tax -124,145 -113,314 -128,604 -122,282 -127,413 -117,360 -128,116 -2.07%
NP 269,456 256,416 263,672 328,393 321,042 289,342 270,288 -0.20%
-
NP to SH 269,456 256,416 263,672 328,393 321,042 289,342 270,288 -0.20%
-
Tax Rate 31.54% 30.65% 32.78% 27.13% 28.41% 28.86% 32.16% -
Total Cost 1,682,609 1,695,236 1,713,724 1,729,504 1,754,188 1,738,850 1,722,956 -1.56%
-
Net Worth 2,079,764 2,412,648 2,078,791 2,313,992 2,227,407 2,128,126 1,919,737 5.46%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 45,032 - - - -
Div Payout % - - - 13.71% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 2,079,764 2,412,648 2,078,791 2,313,992 2,227,407 2,128,126 1,919,737 5.46%
NOSH 693,254 693,289 692,930 692,812 693,896 693,200 693,046 0.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 13.80% 13.14% 13.33% 15.96% 15.47% 14.27% 13.56% -
ROE 12.96% 10.63% 12.68% 14.19% 14.41% 13.60% 14.08% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 281.58 281.51 285.37 297.04 299.07 292.58 287.61 -1.39%
EPS 38.87 36.98 38.04 47.40 46.27 41.74 39.00 -0.22%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 3.00 3.48 3.00 3.34 3.21 3.07 2.77 5.44%
Adjusted Per Share Value based on latest NOSH - 695,325
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 281.57 281.51 285.22 296.83 299.33 292.55 287.51 -1.37%
EPS 38.87 36.99 38.03 47.37 46.31 41.73 38.99 -0.20%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 2.9999 3.48 2.9985 3.3377 3.2128 3.0696 2.769 5.46%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 5.50 4.62 5.60 4.50 4.20 3.10 2.49 -
P/RPS 1.95 1.64 1.96 1.51 1.40 1.06 0.87 71.01%
P/EPS 14.15 12.49 14.72 9.49 9.08 7.43 6.38 69.82%
EY 7.07 8.01 6.79 10.53 11.02 13.46 15.66 -41.06%
DY 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
P/NAPS 1.83 1.33 1.87 1.35 1.31 1.01 0.90 60.29%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 17/11/04 27/08/04 13/05/04 19/02/04 11/02/04 26/08/03 30/05/03 -
Price 5.90 5.10 4.84 4.98 5.05 4.68 2.79 -
P/RPS 2.10 1.81 1.70 1.68 1.69 1.60 0.97 67.11%
P/EPS 15.18 13.79 12.72 10.51 10.91 11.21 7.15 64.96%
EY 6.59 7.25 7.86 9.52 9.16 8.92 13.98 -39.34%
DY 0.00 0.00 0.00 1.31 0.00 0.00 0.00 -
P/NAPS 1.97 1.47 1.61 1.49 1.57 1.52 1.01 55.91%

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