[EONCAP] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
11-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 24.66%
YoY- 47.88%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 481,477 494,349 501,498 542,327 515,785 498,311 185,854 88.73%
PBT 86,796 98,069 114,333 132,991 103,750 99,601 37,268 75.79%
Tax -24,506 -32,151 -26,722 -36,880 -26,651 -32,029 -11,836 62.51%
NP 62,290 65,918 87,611 96,111 77,099 67,572 25,432 81.80%
-
NP to SH 62,290 65,918 87,611 96,111 77,099 67,572 25,432 81.80%
-
Tax Rate 28.23% 32.78% 23.37% 27.73% 25.69% 32.16% 31.76% -
Total Cost 419,187 428,431 413,887 446,216 438,686 430,739 160,422 89.82%
-
Net Worth 2,411,378 2,078,791 2,322,386 2,219,541 2,128,542 1,919,737 115,562 659.34%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 45,196 - - - - -
Div Payout % - - 51.59% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 2,411,378 2,078,791 2,322,386 2,219,541 2,128,542 1,919,737 115,562 659.34%
NOSH 692,924 692,930 695,325 691,446 693,336 693,046 57,781 424.71%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.94% 13.33% 17.47% 17.72% 14.95% 13.56% 13.68% -
ROE 2.58% 3.17% 3.77% 4.33% 3.62% 3.52% 22.01% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 69.48 71.34 72.12 78.43 74.39 71.90 321.65 -64.03%
EPS 8.99 9.51 12.60 13.90 11.12 9.75 44.00 -65.34%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 0.00 -
NAPS 3.48 3.00 3.34 3.21 3.07 2.77 2.00 44.71%
Adjusted Per Share Value based on latest NOSH - 691,446
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 69.45 71.31 72.34 78.23 74.40 71.88 26.81 88.72%
EPS 8.98 9.51 12.64 13.86 11.12 9.75 3.67 81.68%
DPS 0.00 0.00 6.52 0.00 0.00 0.00 0.00 -
NAPS 3.4782 2.9985 3.3498 3.2015 3.0702 2.769 0.1667 659.30%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 4.62 5.60 4.50 4.20 3.10 2.49 0.00 -
P/RPS 6.65 7.85 6.24 5.35 4.17 3.46 0.00 -
P/EPS 51.39 58.87 35.71 30.22 27.88 25.54 0.00 -
EY 1.95 1.70 2.80 3.31 3.59 3.92 0.00 -
DY 0.00 0.00 1.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.87 1.35 1.31 1.01 0.90 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 13/05/04 19/02/04 11/02/04 26/08/03 30/05/03 30/04/03 -
Price 5.10 4.84 4.98 5.05 4.68 2.79 2.75 -
P/RPS 7.34 6.78 6.90 6.44 6.29 3.88 0.85 321.45%
P/EPS 56.73 50.88 39.52 36.33 42.09 28.62 6.25 335.71%
EY 1.76 1.97 2.53 2.75 2.38 3.49 16.01 -77.08%
DY 0.00 0.00 1.31 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.61 1.49 1.57 1.52 1.01 1.38 4.30%

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