[EONCAP] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -1.67%
YoY- -17.55%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 581,730 586,532 547,565 536,704 516,182 548,707 494,206 11.47%
PBT 75,716 112,370 108,891 93,319 95,200 128,490 83,318 -6.17%
Tax -16,575 -35,898 -33,241 -26,488 -27,234 -37,342 -26,098 -26.09%
NP 59,141 76,472 75,650 66,831 67,966 91,148 57,220 2.22%
-
NP to SH 59,141 76,472 75,650 66,831 67,966 91,148 57,220 2.22%
-
Tax Rate 21.89% 31.95% 30.53% 28.38% 28.61% 29.06% 31.32% -
Total Cost 522,589 510,060 471,915 469,873 448,216 457,559 436,986 12.65%
-
Net Worth 2,974,383 2,904,965 2,903,822 2,824,996 2,677,028 2,613,140 2,566,230 10.33%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 110,922 - - - -
Div Payout % - - - 165.98% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 2,974,383 2,904,965 2,903,822 2,824,996 2,677,028 2,613,140 2,566,230 10.33%
NOSH 693,329 693,309 693,400 693,267 693,530 693,140 693,575 -0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.17% 13.04% 13.82% 12.45% 13.17% 16.61% 11.58% -
ROE 1.99% 2.63% 2.61% 2.37% 2.54% 3.49% 2.23% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 83.90 84.60 78.97 77.42 74.43 79.16 71.25 11.50%
EPS 8.53 11.03 10.91 9.64 9.80 13.15 8.25 2.24%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
NAPS 4.29 4.19 4.1878 4.0749 3.86 3.77 3.70 10.35%
Adjusted Per Share Value based on latest NOSH - 693,267
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 83.91 84.60 78.98 77.41 74.45 79.15 71.28 11.47%
EPS 8.53 11.03 10.91 9.64 9.80 13.15 8.25 2.24%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
NAPS 4.2903 4.1902 4.1885 4.0748 3.8614 3.7692 3.7016 10.32%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 5.75 5.95 5.80 5.05 5.40 5.15 5.65 -
P/RPS 6.85 7.03 7.34 6.52 7.26 6.51 7.93 -9.29%
P/EPS 67.41 53.94 53.16 52.39 55.10 39.16 68.48 -1.04%
EY 1.48 1.85 1.88 1.91 1.81 2.55 1.46 0.91%
DY 0.00 0.00 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 1.34 1.42 1.38 1.24 1.40 1.37 1.53 -8.45%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 25/08/06 02/06/06 24/02/06 18/11/05 29/08/05 17/06/05 -
Price 6.15 5.75 6.10 5.40 5.40 5.45 5.20 -
P/RPS 7.33 6.80 7.72 6.98 7.26 6.88 7.30 0.27%
P/EPS 72.10 52.13 55.91 56.02 55.10 41.44 63.03 9.36%
EY 1.39 1.92 1.79 1.79 1.81 2.41 1.59 -8.56%
DY 0.00 0.00 0.00 2.96 0.00 0.00 0.00 -
P/NAPS 1.43 1.37 1.46 1.33 1.40 1.45 1.41 0.94%

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