[EON] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 41.39%
YoY- 8.66%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 3,962,850 2,749,144 1,476,869 7,427,704 5,875,762 4,059,463 2,008,183 57.26%
PBT 452,461 280,751 139,709 906,550 644,101 435,724 190,682 77.80%
Tax -247,235 -153,593 -77,485 -417,640 -298,317 -210,255 -84,702 104.10%
NP 205,226 127,158 62,224 488,910 345,784 225,469 105,980 55.29%
-
NP to SH 205,226 127,158 62,224 488,910 345,784 225,469 105,980 55.29%
-
Tax Rate 54.64% 54.71% 55.46% 46.07% 46.32% 48.25% 44.42% -
Total Cost 3,757,624 2,621,986 1,414,645 6,938,794 5,529,978 3,833,994 1,902,203 57.37%
-
Net Worth 2,114,125 2,340,800 2,267,739 2,250,840 2,521,073 2,683,204 2,534,324 -11.37%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 501,947 499,694 - 1,124,273 1,031,348 57,260 - -
Div Payout % 244.58% 392.97% - 229.96% 298.26% 25.40% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,114,125 2,340,800 2,267,739 2,250,840 2,521,073 2,683,204 2,534,324 -11.37%
NOSH 232,577 231,533 231,402 229,443 229,188 229,042 228,750 1.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.18% 4.63% 4.21% 6.58% 5.88% 5.55% 5.28% -
ROE 9.71% 5.43% 2.74% 21.72% 13.72% 8.40% 4.18% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,703.89 1,187.37 638.23 3,237.27 2,563.73 1,772.37 877.89 55.53%
EPS 88.24 54.92 26.89 213.09 150.87 98.44 46.33 53.59%
DPS 215.82 215.82 0.00 490.00 450.00 25.00 0.00 -
NAPS 9.09 10.11 9.80 9.81 11.00 11.7149 11.079 -12.34%
Adjusted Per Share Value based on latest NOSH - 230,185
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,591.37 1,103.98 593.07 2,982.77 2,359.55 1,630.17 806.43 57.26%
EPS 82.41 51.06 24.99 196.33 138.86 90.54 42.56 55.29%
DPS 201.57 200.66 0.00 451.48 414.16 22.99 0.00 -
NAPS 8.4898 9.40 9.1066 9.0388 10.124 10.775 10.1772 -11.37%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 8.20 8.95 7.90 0.00 0.00 0.00 0.00 -
P/RPS 0.48 0.75 1.24 0.00 0.00 0.00 0.00 -
P/EPS 9.29 16.30 29.38 0.00 0.00 0.00 0.00 -
EY 10.76 6.14 3.40 0.00 0.00 0.00 0.00 -
DY 26.32 24.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.89 0.81 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 30/05/03 26/02/03 25/11/02 28/08/02 28/05/02 -
Price 7.80 9.25 8.90 7.55 0.00 0.00 0.00 -
P/RPS 0.46 0.78 1.39 0.23 0.00 0.00 0.00 -
P/EPS 8.84 16.84 33.10 3.54 0.00 0.00 0.00 -
EY 11.31 5.94 3.02 28.22 0.00 0.00 0.00 -
DY 27.67 23.33 0.00 64.90 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.91 0.77 0.00 0.00 0.00 -

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