[EONCAP] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 59.29%
YoY- 46.33%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 547,565 536,704 516,182 548,707 494,206 526,033 488,223 7.95%
PBT 108,891 93,319 95,200 128,490 83,318 106,133 110,336 -0.87%
Tax -33,241 -26,488 -27,234 -37,342 -26,098 -25,076 -36,452 -5.96%
NP 75,650 66,831 67,966 91,148 57,220 81,057 73,884 1.58%
-
NP to SH 75,650 66,831 67,966 91,148 57,220 81,057 73,884 1.58%
-
Tax Rate 30.53% 28.38% 28.61% 29.06% 31.32% 23.63% 33.04% -
Total Cost 471,915 469,873 448,216 457,559 436,986 444,976 414,339 9.07%
-
Net Worth 2,903,822 2,824,996 2,677,028 2,613,140 2,566,230 2,078,974 2,079,583 24.95%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 110,922 - - - 59,597 - -
Div Payout % - 165.98% - - - 73.53% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 2,903,822 2,824,996 2,677,028 2,613,140 2,566,230 2,078,974 2,079,583 24.95%
NOSH 693,400 693,267 693,530 693,140 693,575 692,991 693,194 0.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 13.82% 12.45% 13.17% 16.61% 11.58% 15.41% 15.13% -
ROE 2.61% 2.37% 2.54% 3.49% 2.23% 3.90% 3.55% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 78.97 77.42 74.43 79.16 71.25 75.91 70.43 7.93%
EPS 10.91 9.64 9.80 13.15 8.25 11.69 10.66 1.55%
DPS 0.00 16.00 0.00 0.00 0.00 8.60 0.00 -
NAPS 4.1878 4.0749 3.86 3.77 3.70 3.00 3.00 24.92%
Adjusted Per Share Value based on latest NOSH - 693,140
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 78.98 77.41 74.45 79.15 71.28 75.88 70.42 7.95%
EPS 10.91 9.64 9.80 13.15 8.25 11.69 10.66 1.55%
DPS 0.00 16.00 0.00 0.00 0.00 8.60 0.00 -
NAPS 4.1885 4.0748 3.8614 3.7692 3.7016 2.9987 2.9996 24.95%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 5.80 5.05 5.40 5.15 5.65 5.80 5.50 -
P/RPS 7.34 6.52 7.26 6.51 7.93 7.64 7.81 -4.05%
P/EPS 53.16 52.39 55.10 39.16 68.48 49.59 51.60 2.00%
EY 1.88 1.91 1.81 2.55 1.46 2.02 1.94 -2.07%
DY 0.00 3.17 0.00 0.00 0.00 1.48 0.00 -
P/NAPS 1.38 1.24 1.40 1.37 1.53 1.93 1.83 -17.16%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 02/06/06 24/02/06 18/11/05 29/08/05 17/06/05 28/02/05 17/11/04 -
Price 6.10 5.40 5.40 5.45 5.20 5.90 5.90 -
P/RPS 7.72 6.98 7.26 6.88 7.30 7.77 8.38 -5.32%
P/EPS 55.91 56.02 55.10 41.44 63.03 50.44 55.35 0.67%
EY 1.79 1.79 1.81 2.41 1.59 1.98 1.81 -0.73%
DY 0.00 2.96 0.00 0.00 0.00 1.46 0.00 -
P/NAPS 1.46 1.33 1.40 1.45 1.41 1.97 1.97 -18.11%

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