[EONCAP] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -25.43%
YoY- -8.01%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 586,532 547,565 536,704 516,182 548,707 494,206 526,033 7.54%
PBT 112,370 108,891 93,319 95,200 128,490 83,318 106,133 3.89%
Tax -35,898 -33,241 -26,488 -27,234 -37,342 -26,098 -25,076 27.10%
NP 76,472 75,650 66,831 67,966 91,148 57,220 81,057 -3.81%
-
NP to SH 76,472 75,650 66,831 67,966 91,148 57,220 81,057 -3.81%
-
Tax Rate 31.95% 30.53% 28.38% 28.61% 29.06% 31.32% 23.63% -
Total Cost 510,060 471,915 469,873 448,216 457,559 436,986 444,976 9.55%
-
Net Worth 2,904,965 2,903,822 2,824,996 2,677,028 2,613,140 2,566,230 2,078,974 25.06%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 110,922 - - - 59,597 -
Div Payout % - - 165.98% - - - 73.53% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,904,965 2,903,822 2,824,996 2,677,028 2,613,140 2,566,230 2,078,974 25.06%
NOSH 693,309 693,400 693,267 693,530 693,140 693,575 692,991 0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 13.04% 13.82% 12.45% 13.17% 16.61% 11.58% 15.41% -
ROE 2.63% 2.61% 2.37% 2.54% 3.49% 2.23% 3.90% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 84.60 78.97 77.42 74.43 79.16 71.25 75.91 7.51%
EPS 11.03 10.91 9.64 9.80 13.15 8.25 11.69 -3.81%
DPS 0.00 0.00 16.00 0.00 0.00 0.00 8.60 -
NAPS 4.19 4.1878 4.0749 3.86 3.77 3.70 3.00 25.02%
Adjusted Per Share Value based on latest NOSH - 693,530
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 84.60 78.98 77.41 74.45 79.15 71.28 75.88 7.54%
EPS 11.03 10.91 9.64 9.80 13.15 8.25 11.69 -3.81%
DPS 0.00 0.00 16.00 0.00 0.00 0.00 8.60 -
NAPS 4.1902 4.1885 4.0748 3.8614 3.7692 3.7016 2.9987 25.06%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 5.95 5.80 5.05 5.40 5.15 5.65 5.80 -
P/RPS 7.03 7.34 6.52 7.26 6.51 7.93 7.64 -5.41%
P/EPS 53.94 53.16 52.39 55.10 39.16 68.48 49.59 5.78%
EY 1.85 1.88 1.91 1.81 2.55 1.46 2.02 -5.70%
DY 0.00 0.00 3.17 0.00 0.00 0.00 1.48 -
P/NAPS 1.42 1.38 1.24 1.40 1.37 1.53 1.93 -18.54%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 02/06/06 24/02/06 18/11/05 29/08/05 17/06/05 28/02/05 -
Price 5.75 6.10 5.40 5.40 5.45 5.20 5.90 -
P/RPS 6.80 7.72 6.98 7.26 6.88 7.30 7.77 -8.52%
P/EPS 52.13 55.91 56.02 55.10 41.44 63.03 50.44 2.22%
EY 1.92 1.79 1.79 1.81 2.41 1.59 1.98 -2.03%
DY 0.00 0.00 2.96 0.00 0.00 0.00 1.46 -
P/NAPS 1.37 1.46 1.33 1.40 1.45 1.41 1.97 -21.55%

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