[EONCAP] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -2.7%
YoY- 29.02%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,989,320 2,764,345 2,681,740 2,583,652 2,443,472 2,393,315 2,380,813 16.40%
PBT 661,052 589,607 595,561 562,848 527,540 421,930 426,681 33.92%
Tax -172,148 -149,519 -143,269 -140,582 -136,276 -80,826 -53,997 116.76%
NP 488,904 440,088 452,292 422,266 391,264 341,104 372,684 19.85%
-
NP to SH 488,904 440,088 452,292 422,266 391,264 341,104 372,684 19.85%
-
Tax Rate 26.04% 25.36% 24.06% 24.98% 25.83% 19.16% 12.66% -
Total Cost 2,500,416 2,324,257 2,229,448 2,161,386 2,052,208 2,052,211 2,008,129 15.75%
-
Net Worth 4,076,719 3,957,880 3,862,853 3,730,732 3,617,389 3,553,276 3,485,871 11.01%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 4,076,719 3,957,880 3,862,853 3,730,732 3,617,389 3,553,276 3,485,871 11.01%
NOSH 693,284 693,161 693,274 693,148 693,238 693,159 693,236 0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 16.36% 15.92% 16.87% 16.34% 16.01% 14.25% 15.65% -
ROE 11.99% 11.12% 11.71% 11.32% 10.82% 9.60% 10.69% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 431.18 398.80 386.82 372.74 352.47 345.28 343.43 16.39%
EPS 70.52 63.49 65.24 60.92 56.44 49.21 53.76 19.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8803 5.7099 5.5719 5.3823 5.2181 5.1262 5.0284 11.00%
Adjusted Per Share Value based on latest NOSH - 693,257
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 431.18 398.73 386.82 372.67 352.45 345.21 343.41 16.40%
EPS 70.52 63.48 65.24 60.91 56.44 49.20 53.76 19.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8803 5.7089 5.5718 5.3812 5.2178 5.1253 5.0281 11.01%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 7.00 7.10 7.20 6.90 7.03 6.84 5.39 -
P/RPS 1.62 1.78 1.86 1.85 1.99 1.98 1.57 2.11%
P/EPS 9.93 11.18 11.04 11.33 12.46 13.90 10.03 -0.66%
EY 10.07 8.94 9.06 8.83 8.03 7.19 9.97 0.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.24 1.29 1.28 1.35 1.33 1.07 7.35%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 10/05/11 28/02/11 22/11/10 12/08/10 21/05/10 19/02/10 09/11/09 -
Price 7.52 7.14 7.10 6.98 6.92 6.90 5.75 -
P/RPS 1.74 1.79 1.84 1.87 1.96 2.00 1.67 2.77%
P/EPS 10.66 11.25 10.88 11.46 12.26 14.02 10.70 -0.24%
EY 9.38 8.89 9.19 8.73 8.16 7.13 9.35 0.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.25 1.27 1.30 1.33 1.35 1.14 8.03%

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