[EONCAP] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
17-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 18.61%
YoY- -23.13%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 548,707 494,206 526,033 488,223 481,477 494,349 501,498 6.18%
PBT 128,490 83,318 106,133 110,336 86,796 98,069 114,333 8.10%
Tax -37,342 -26,098 -25,076 -36,452 -24,506 -32,151 -26,722 25.01%
NP 91,148 57,220 81,057 73,884 62,290 65,918 87,611 2.67%
-
NP to SH 91,148 57,220 81,057 73,884 62,290 65,918 87,611 2.67%
-
Tax Rate 29.06% 31.32% 23.63% 33.04% 28.23% 32.78% 23.37% -
Total Cost 457,559 436,986 444,976 414,339 419,187 428,431 413,887 6.92%
-
Net Worth 2,613,140 2,566,230 2,078,974 2,079,583 2,411,378 2,078,791 2,322,386 8.18%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 59,597 - - - 45,196 -
Div Payout % - - 73.53% - - - 51.59% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 2,613,140 2,566,230 2,078,974 2,079,583 2,411,378 2,078,791 2,322,386 8.18%
NOSH 693,140 693,575 692,991 693,194 692,924 692,930 695,325 -0.20%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 16.61% 11.58% 15.41% 15.13% 12.94% 13.33% 17.47% -
ROE 3.49% 2.23% 3.90% 3.55% 2.58% 3.17% 3.77% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 79.16 71.25 75.91 70.43 69.48 71.34 72.12 6.41%
EPS 13.15 8.25 11.69 10.66 8.99 9.51 12.60 2.89%
DPS 0.00 0.00 8.60 0.00 0.00 0.00 6.50 -
NAPS 3.77 3.70 3.00 3.00 3.48 3.00 3.34 8.41%
Adjusted Per Share Value based on latest NOSH - 693,194
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 79.15 71.28 75.88 70.42 69.45 71.31 72.34 6.18%
EPS 13.15 8.25 11.69 10.66 8.98 9.51 12.64 2.67%
DPS 0.00 0.00 8.60 0.00 0.00 0.00 6.52 -
NAPS 3.7692 3.7016 2.9987 2.9996 3.4782 2.9985 3.3498 8.18%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 5.15 5.65 5.80 5.50 4.62 5.60 4.50 -
P/RPS 6.51 7.93 7.64 7.81 6.65 7.85 6.24 2.86%
P/EPS 39.16 68.48 49.59 51.60 51.39 58.87 35.71 6.34%
EY 2.55 1.46 2.02 1.94 1.95 1.70 2.80 -6.05%
DY 0.00 0.00 1.48 0.00 0.00 0.00 1.44 -
P/NAPS 1.37 1.53 1.93 1.83 1.33 1.87 1.35 0.98%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 17/06/05 28/02/05 17/11/04 27/08/04 13/05/04 19/02/04 -
Price 5.45 5.20 5.90 5.90 5.10 4.84 4.98 -
P/RPS 6.88 7.30 7.77 8.38 7.34 6.78 6.90 -0.19%
P/EPS 41.44 63.03 50.44 55.35 56.73 50.88 39.52 3.21%
EY 2.41 1.59 1.98 1.81 1.76 1.97 2.53 -3.19%
DY 0.00 0.00 1.46 0.00 0.00 0.00 1.31 -
P/NAPS 1.45 1.41 1.97 1.97 1.47 1.61 1.49 -1.79%

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