[EONCAP] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -8.84%
YoY- 244.49%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 488,223 481,477 494,349 501,498 542,327 515,785 498,311 -1.35%
PBT 110,336 86,796 98,069 114,333 132,991 103,750 99,601 7.04%
Tax -36,452 -24,506 -32,151 -26,722 -36,880 -26,651 -32,029 8.98%
NP 73,884 62,290 65,918 87,611 96,111 77,099 67,572 6.11%
-
NP to SH 73,884 62,290 65,918 87,611 96,111 77,099 67,572 6.11%
-
Tax Rate 33.04% 28.23% 32.78% 23.37% 27.73% 25.69% 32.16% -
Total Cost 414,339 419,187 428,431 413,887 446,216 438,686 430,739 -2.54%
-
Net Worth 2,079,583 2,411,378 2,078,791 2,322,386 2,219,541 2,128,542 1,919,737 5.46%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 45,196 - - - -
Div Payout % - - - 51.59% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 2,079,583 2,411,378 2,078,791 2,322,386 2,219,541 2,128,542 1,919,737 5.46%
NOSH 693,194 692,924 692,930 695,325 691,446 693,336 693,046 0.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 15.13% 12.94% 13.33% 17.47% 17.72% 14.95% 13.56% -
ROE 3.55% 2.58% 3.17% 3.77% 4.33% 3.62% 3.52% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 70.43 69.48 71.34 72.12 78.43 74.39 71.90 -1.36%
EPS 10.66 8.99 9.51 12.60 13.90 11.12 9.75 6.11%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 3.00 3.48 3.00 3.34 3.21 3.07 2.77 5.44%
Adjusted Per Share Value based on latest NOSH - 695,325
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 70.42 69.45 71.31 72.34 78.23 74.40 71.88 -1.35%
EPS 10.66 8.98 9.51 12.64 13.86 11.12 9.75 6.11%
DPS 0.00 0.00 0.00 6.52 0.00 0.00 0.00 -
NAPS 2.9996 3.4782 2.9985 3.3498 3.2015 3.0702 2.769 5.46%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 5.50 4.62 5.60 4.50 4.20 3.10 2.49 -
P/RPS 7.81 6.65 7.85 6.24 5.35 4.17 3.46 71.81%
P/EPS 51.60 51.39 58.87 35.71 30.22 27.88 25.54 59.61%
EY 1.94 1.95 1.70 2.80 3.31 3.59 3.92 -37.35%
DY 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
P/NAPS 1.83 1.33 1.87 1.35 1.31 1.01 0.90 60.29%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 17/11/04 27/08/04 13/05/04 19/02/04 11/02/04 26/08/03 30/05/03 -
Price 5.90 5.10 4.84 4.98 5.05 4.68 2.79 -
P/RPS 8.38 7.34 6.78 6.90 6.44 6.29 3.88 66.85%
P/EPS 55.35 56.73 50.88 39.52 36.33 42.09 28.62 55.03%
EY 1.81 1.76 1.97 2.53 2.75 2.38 3.49 -35.37%
DY 0.00 0.00 0.00 1.31 0.00 0.00 0.00 -
P/NAPS 1.97 1.47 1.61 1.49 1.57 1.52 1.01 55.91%

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