[EONCAP] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -18.26%
YoY- -6.26%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 719,479 680,958 610,868 607,705 597,397 582,292 604,413 12.30%
PBT 165,247 149,539 131,885 101,919 100,549 112,438 107,024 33.55%
Tax -37,161 -36,222 -34,069 -40,328 -25,201 12,165 -27,462 22.31%
NP 128,086 113,317 97,816 61,591 75,348 124,603 79,562 37.32%
-
NP to SH 128,086 113,317 97,816 61,591 75,348 124,603 79,562 37.32%
-
Tax Rate 22.49% 24.22% 25.83% 39.57% 25.06% -10.82% 25.66% -
Total Cost 591,393 567,641 513,052 546,114 522,049 457,689 524,851 8.27%
-
Net Worth 3,861,917 3,730,312 3,617,389 3,555,493 3,485,555 3,392,710 3,296,902 11.11%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,861,917 3,730,312 3,617,389 3,555,493 3,485,555 3,392,710 3,296,902 11.11%
NOSH 693,106 693,070 693,238 693,592 693,173 693,394 693,048 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.80% 16.64% 16.01% 10.14% 12.61% 21.40% 13.16% -
ROE 3.32% 3.04% 2.70% 1.73% 2.16% 3.67% 2.41% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 103.81 98.25 88.12 87.62 86.18 83.98 87.21 12.30%
EPS 18.48 16.35 14.11 8.88 10.87 17.97 11.48 37.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5719 5.3823 5.2181 5.1262 5.0284 4.8929 4.7571 11.10%
Adjusted Per Share Value based on latest NOSH - 693,592
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 103.78 98.22 88.11 87.66 86.17 83.99 87.18 12.31%
EPS 18.48 16.34 14.11 8.88 10.87 17.97 11.48 37.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5705 5.3806 5.2178 5.1285 5.0276 4.8937 4.7555 11.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 7.20 6.90 7.03 6.84 5.39 4.58 2.68 -
P/RPS 6.94 7.02 7.98 7.81 6.25 5.45 3.07 72.15%
P/EPS 38.96 42.20 49.82 77.03 49.59 25.49 23.34 40.67%
EY 2.57 2.37 2.01 1.30 2.02 3.92 4.28 -28.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.28 1.35 1.33 1.07 0.94 0.56 74.33%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 12/08/10 21/05/10 19/02/10 09/11/09 20/08/09 12/05/09 -
Price 7.10 6.98 6.92 6.90 5.75 4.59 3.90 -
P/RPS 6.84 7.10 7.85 7.88 6.67 5.47 4.47 32.75%
P/EPS 38.42 42.69 49.04 77.70 52.90 25.54 33.97 8.54%
EY 2.60 2.34 2.04 1.29 1.89 3.92 2.94 -7.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.30 1.33 1.35 1.14 0.94 0.82 33.82%

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