[EON] QoQ 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- 34.33%
YoY- 31.0%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,213,706 1,272,275 1,476,869 1,551,942 1,816,299 2,051,280 2,008,183 -28.49%
PBT 171,710 141,042 139,709 262,449 208,377 245,042 190,682 -6.74%
Tax -93,642 -76,108 -77,485 -119,323 -101,828 -125,553 -84,702 6.91%
NP 78,068 64,934 62,224 143,126 106,549 119,489 105,980 -18.42%
-
NP to SH 78,068 64,934 62,224 143,126 106,549 119,489 105,980 -18.42%
-
Tax Rate 54.53% 53.96% 55.46% 45.47% 48.87% 51.24% 44.42% -
Total Cost 1,135,638 1,207,341 1,414,645 1,408,816 1,709,750 1,931,791 1,902,203 -29.07%
-
Net Worth 2,132,966 2,342,071 2,267,739 2,071,667 2,524,822 2,686,243 2,534,324 -10.84%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 499,966 - 92,074 975,499 57,325 - -
Div Payout % - 769.96% - 64.33% 915.54% 47.98% - -
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 2,132,966 2,342,071 2,267,739 2,071,667 2,524,822 2,686,243 2,534,324 -10.84%
NOSH 234,649 231,658 231,402 230,185 229,529 229,301 228,750 1.71%
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 6.43% 5.10% 4.21% 9.22% 5.87% 5.83% 5.28% -
ROE 3.66% 2.77% 2.74% 6.91% 4.22% 4.45% 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 517.24 549.20 638.23 674.21 791.31 894.58 877.89 -29.69%
EPS 33.27 28.03 26.89 62.18 46.42 52.11 46.33 -19.79%
DPS 0.00 215.82 0.00 40.00 425.00 25.00 0.00 -
NAPS 9.09 10.11 9.80 9.00 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 487.39 510.91 593.07 623.22 729.38 823.74 806.43 -28.49%
EPS 31.35 26.08 24.99 57.48 42.79 47.98 42.56 -18.42%
DPS 0.00 200.77 0.00 36.97 391.73 23.02 0.00 -
NAPS 8.5654 9.4051 9.1066 8.3193 10.139 10.7872 10.1772 -10.84%
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 1.59 1.63 1.24 0.00 0.00 0.00 0.00 -
P/EPS 24.65 31.93 29.38 0.00 0.00 0.00 0.00 -
EY 4.06 3.13 3.40 0.00 0.00 0.00 0.00 -
DY 0.00 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 1.51 1.68 1.39 1.12 0.00 0.00 0.00 -
P/EPS 23.44 33.00 33.10 12.14 0.00 0.00 0.00 -
EY 4.27 3.03 3.02 8.24 0.00 0.00 0.00 -
DY 0.00 23.33 0.00 5.30 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.91 0.84 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