[EON] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 1.18%
YoY- -42.33%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,024,348 1,546,600 1,090,796 627,770 2,419,872 1,917,473 1,384,254 28.86%
PBT 44,293 30,013 29,840 12,806 31,928 51,242 39,306 8.29%
Tax 4,481 -5,394 -5,508 -2,623 -6,249 -8,555 -8,083 -
NP 48,774 24,619 24,332 10,183 25,679 42,687 31,223 34.66%
-
NP to SH 48,774 24,619 24,332 10,183 25,679 42,687 31,223 34.66%
-
Tax Rate -10.12% 17.97% 18.46% 20.48% 19.57% 16.70% 20.56% -
Total Cost 1,975,574 1,521,981 1,066,464 617,587 2,394,193 1,874,786 1,353,031 28.73%
-
Net Worth 662,270 637,256 637,563 627,412 617,690 650,017 637,407 2.58%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - 273,975 2,490 2,489 -
Div Payout % - - - - 1,066.93% 5.83% 7.97% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 662,270 637,256 637,563 627,412 617,690 650,017 637,407 2.58%
NOSH 248,973 248,928 249,048 248,973 249,068 249,049 248,987 -0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.41% 1.59% 2.23% 1.62% 1.06% 2.23% 2.26% -
ROE 7.36% 3.86% 3.82% 1.62% 4.16% 6.57% 4.90% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 813.08 621.30 437.99 252.14 971.57 769.92 555.95 28.87%
EPS 19.59 9.89 9.77 4.09 10.31 17.14 12.54 34.67%
DPS 0.00 0.00 0.00 0.00 110.00 1.00 1.00 -
NAPS 2.66 2.56 2.56 2.52 2.48 2.61 2.56 2.58%
Adjusted Per Share Value based on latest NOSH - 239,166
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 812.92 621.07 438.03 252.10 971.76 770.01 555.88 28.86%
EPS 19.59 9.89 9.77 4.09 10.31 17.14 12.54 34.67%
DPS 0.00 0.00 0.00 0.00 110.02 1.00 1.00 -
NAPS 2.6595 2.559 2.5603 2.5195 2.4805 2.6103 2.5597 2.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 20/11/09 24/03/08 24/03/08 24/03/08 24/03/08 24/03/08 -
Price 1.80 0.565 1.80 1.80 1.80 1.80 1.80 -
P/RPS 0.22 0.09 0.41 0.71 0.19 0.23 0.32 -22.12%
P/EPS 9.19 5.71 18.42 44.01 17.46 10.50 14.35 -25.72%
EY 10.88 17.50 5.43 2.27 5.73 9.52 6.97 34.60%
DY 0.00 0.00 0.00 0.00 61.11 0.56 0.56 -
P/NAPS 0.68 0.22 0.70 0.71 0.73 0.69 0.70 -1.91%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 20/11/09 24/03/08 24/03/08 24/03/08 24/03/08 -
Price 1.80 1.80 0.565 1.80 1.80 1.80 1.80 -
P/RPS 0.22 0.29 0.13 0.71 0.19 0.23 0.32 -22.12%
P/EPS 9.19 18.20 5.78 44.01 17.46 10.50 14.35 -25.72%
EY 10.88 5.49 17.29 2.27 5.73 9.52 6.97 34.60%
DY 0.00 0.00 0.00 0.00 61.11 0.56 0.56 -
P/NAPS 0.68 0.70 0.22 0.71 0.73 0.69 0.70 -1.91%

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