[EONCAP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
12-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -40.53%
YoY- 4.25%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,393,315 1,785,610 1,188,213 604,413 2,580,588 1,889,626 1,278,581 51.71%
PBT 421,930 320,011 219,462 107,024 207,611 102,652 7,553 1350.65%
Tax -80,826 -40,498 -15,297 -27,462 -73,834 -34,582 -8,432 349.39%
NP 341,104 279,513 204,165 79,562 133,777 68,070 -879 -
-
NP to SH 341,104 279,513 204,165 79,562 133,777 68,070 -879 -
-
Tax Rate 19.16% 12.66% 6.97% 25.66% 35.56% 33.69% 111.64% -
Total Cost 2,052,211 1,506,097 984,048 524,851 2,446,811 1,821,556 1,279,460 36.90%
-
Net Worth 3,553,276 3,485,870 3,392,050 3,296,902 3,254,864 2,774,000 3,010,987 11.63%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 40,625 - - -
Div Payout % - - - - 30.37% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 3,553,276 3,485,870 3,392,050 3,296,902 3,254,864 2,774,000 3,010,987 11.63%
NOSH 693,159 693,236 693,259 693,048 704,089 693,500 686,969 0.59%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.25% 15.65% 17.18% 13.16% 5.18% 3.60% -0.07% -
ROE 9.60% 8.02% 6.02% 2.41% 4.11% 2.45% -0.03% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 345.28 257.58 171.40 87.21 366.51 272.48 186.12 50.80%
EPS 49.21 40.32 29.45 11.48 19.30 9.82 -0.13 -
DPS 0.00 0.00 0.00 0.00 5.77 0.00 0.00 -
NAPS 5.1262 5.0284 4.8929 4.7571 4.6228 4.00 4.383 10.97%
Adjusted Per Share Value based on latest NOSH - 693,048
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 345.21 257.56 171.39 87.18 372.23 272.56 184.42 51.71%
EPS 49.20 40.32 29.45 11.48 19.30 9.82 -0.13 -
DPS 0.00 0.00 0.00 0.00 5.86 0.00 0.00 -
NAPS 5.1253 5.0281 4.8927 4.7555 4.6948 4.0012 4.3431 11.63%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 6.84 5.39 4.58 2.68 3.20 4.18 4.52 -
P/RPS 1.98 2.09 2.67 3.07 0.87 1.53 2.43 -12.72%
P/EPS 13.90 13.37 15.55 23.34 16.84 42.59 -3,532.54 -
EY 7.19 7.48 6.43 4.28 5.94 2.35 -0.03 -
DY 0.00 0.00 0.00 0.00 1.80 0.00 0.00 -
P/NAPS 1.33 1.07 0.94 0.56 0.69 1.05 1.03 18.52%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 09/11/09 20/08/09 12/05/09 27/02/09 07/11/08 18/08/08 -
Price 6.90 5.75 4.59 3.90 2.94 3.48 4.52 -
P/RPS 2.00 2.23 2.68 4.47 0.80 1.28 2.43 -12.14%
P/EPS 14.02 14.26 15.59 33.97 15.47 35.45 -3,532.54 -
EY 7.13 7.01 6.42 2.94 6.46 2.82 -0.03 -
DY 0.00 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 1.35 1.14 0.94 0.82 0.64 0.87 1.03 19.70%

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