[EON] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -3.0%
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,551,942 1,816,299 2,051,280 2,008,183 1,927,459 2,045,645 1,775,118 -8.54%
PBT 262,449 208,377 245,042 190,682 204,829 250,218 179,382 28.78%
Tax -119,323 -101,828 -125,553 -84,702 -95,569 -103,757 -84,353 25.93%
NP 143,126 106,549 119,489 105,980 109,260 146,461 95,029 31.29%
-
NP to SH 143,126 106,549 119,489 105,980 109,260 146,461 95,029 31.29%
-
Tax Rate 45.47% 48.87% 51.24% 44.42% 46.66% 41.47% 47.02% -
Total Cost 1,408,816 1,709,750 1,931,791 1,902,203 1,818,199 1,899,184 1,680,089 -11.04%
-
Net Worth 2,071,667 2,524,822 2,686,243 2,534,324 2,420,909 2,387,702 2,277,292 -6.09%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 92,074 975,499 57,325 - 91,430 - 57,108 37.37%
Div Payout % 64.33% 915.54% 47.98% - 83.68% - 60.10% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 2,071,667 2,524,822 2,686,243 2,534,324 2,420,909 2,387,702 2,277,292 -6.09%
NOSH 230,185 229,529 229,301 228,750 228,577 228,488 228,435 0.50%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.22% 5.87% 5.83% 5.28% 5.67% 7.16% 5.35% -
ROE 6.91% 4.22% 4.45% 4.18% 4.51% 6.13% 4.17% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 674.21 791.31 894.58 877.89 843.24 895.30 777.08 -9.00%
EPS 62.18 46.42 52.11 46.33 47.80 64.10 41.60 30.63%
DPS 40.00 425.00 25.00 0.00 40.00 0.00 25.00 36.68%
NAPS 9.00 11.00 11.7149 11.079 10.5912 10.45 9.9691 -6.57%
Adjusted Per Share Value based on latest NOSH - 228,750
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 623.22 729.38 823.74 806.43 774.02 821.48 712.84 -8.54%
EPS 57.48 42.79 47.98 42.56 43.88 58.81 38.16 31.30%
DPS 36.97 391.73 23.02 0.00 36.72 0.00 22.93 37.37%
NAPS 8.3193 10.139 10.7872 10.1772 9.7217 9.5884 9.145 -6.09%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 25/11/02 28/08/02 28/05/02 28/02/02 21/11/01 22/08/01 -
Price 7.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.14 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.24 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 5.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.00 0.00 0.00 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