[EONCAP] QoQ Cumulative 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- 36.91%
YoY- 310.63%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,291,826 610,868 2,393,315 1,785,610 1,188,213 604,413 2,580,588 -37.03%
PBT 281,424 131,885 421,930 320,011 219,462 107,024 207,611 22.55%
Tax -70,291 -34,069 -80,826 -40,498 -15,297 -27,462 -73,834 -3.23%
NP 211,133 97,816 341,104 279,513 204,165 79,562 133,777 35.66%
-
NP to SH 211,133 97,816 341,104 279,513 204,165 79,562 133,777 35.66%
-
Tax Rate 24.98% 25.83% 19.16% 12.66% 6.97% 25.66% 35.56% -
Total Cost 1,080,693 513,052 2,052,211 1,506,097 984,048 524,851 2,446,811 -42.09%
-
Net Worth 3,730,732 3,617,389 3,553,276 3,485,870 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 3,485,870 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 5.66% 2.70% 9.60% 8.02% 6.02% 2.41% 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 186.37 88.12 345.28 257.58 171.40 87.21 366.51 -36.37%
EPS 30.46 14.11 49.21 40.32 29.45 11.48 19.30 35.66%
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 186.33 88.11 345.21 257.56 171.39 87.18 372.23 -37.03%
EPS 30.45 14.11 49.20 40.32 29.45 11.48 19.30 35.63%
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 3.70 7.98 1.98 2.09 2.67 3.07 0.87 163.19%
P/EPS 22.65 49.82 13.90 13.37 15.55 23.34 16.84 21.91%
EY 4.41 2.01 7.19 7.48 6.43 4.28 5.94 -18.05%
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 3.75 7.85 2.00 2.23 2.68 4.47 0.80 180.88%
P/EPS 22.92 49.04 14.02 14.26 15.59 33.97 15.47 30.05%
EY 4.36 2.04 7.13 7.01 6.42 2.94 6.46 -23.11%
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