[EONCAP] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -39.53%
YoY- 9.28%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 680,958 610,868 607,705 597,397 582,292 604,413 690,962 -0.97%
PBT 149,539 131,885 101,919 100,549 112,438 107,024 104,959 26.69%
Tax -36,222 -34,069 -40,328 -25,201 12,165 -27,462 -39,252 -5.22%
NP 113,317 97,816 61,591 75,348 124,603 79,562 65,707 43.95%
-
NP to SH 113,317 97,816 61,591 75,348 124,603 79,562 65,707 43.95%
-
Tax Rate 24.22% 25.83% 39.57% 25.06% -10.82% 25.66% 37.40% -
Total Cost 567,641 513,052 546,114 522,049 457,689 524,851 625,255 -6.25%
-
Net Worth 3,730,312 3,617,389 3,555,493 3,485,555 3,392,710 3,296,902 2,737,692 22.97%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 3,730,312 3,617,389 3,555,493 3,485,555 3,392,710 3,296,902 2,737,692 22.97%
NOSH 693,070 693,238 693,592 693,173 693,394 693,048 684,423 0.84%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.64% 16.01% 10.14% 12.61% 21.40% 13.16% 9.51% -
ROE 3.04% 2.70% 1.73% 2.16% 3.67% 2.41% 2.40% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 98.25 88.12 87.62 86.18 83.98 87.21 100.96 -1.80%
EPS 16.35 14.11 8.88 10.87 17.97 11.48 9.48 43.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3823 5.2181 5.1262 5.0284 4.8929 4.7571 4.00 21.94%
Adjusted Per Share Value based on latest NOSH - 693,173
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 98.22 88.11 87.66 86.17 83.99 87.18 99.67 -0.97%
EPS 16.34 14.11 8.88 10.87 17.97 11.48 9.48 43.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3806 5.2178 5.1285 5.0276 4.8937 4.7555 3.9489 22.97%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.90 7.03 6.84 5.39 4.58 2.68 3.20 -
P/RPS 7.02 7.98 7.81 6.25 5.45 3.07 3.17 70.14%
P/EPS 42.20 49.82 77.03 49.59 25.49 23.34 33.33 17.08%
EY 2.37 2.01 1.30 2.02 3.92 4.28 3.00 -14.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.35 1.33 1.07 0.94 0.56 0.80 36.91%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 12/08/10 21/05/10 19/02/10 09/11/09 20/08/09 12/05/09 27/02/09 -
Price 6.98 6.92 6.90 5.75 4.59 3.90 2.94 -
P/RPS 7.10 7.85 7.88 6.67 5.47 4.47 2.91 81.53%
P/EPS 42.69 49.04 77.70 52.90 25.54 33.97 30.62 24.87%
EY 2.34 2.04 1.29 1.89 3.92 2.94 3.27 -20.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.33 1.35 1.14 0.94 0.82 0.74 45.74%

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