[EONCAP] QoQ Quarter Result on 31-Mar-2011 [#1]

Announcement Date
10-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 21.17%
YoY- 24.96%
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 747,330 753,456 719,479 680,958 610,868 607,705 597,397 16.11%
PBT 165,263 142,936 165,247 149,539 131,885 101,919 100,549 39.31%
Tax -43,037 -42,067 -37,161 -36,222 -34,069 -40,328 -25,201 42.91%
NP 122,226 100,869 128,086 113,317 97,816 61,591 75,348 38.09%
-
NP to SH 122,226 100,869 128,086 113,317 97,816 61,591 75,348 38.09%
-
Tax Rate 26.04% 29.43% 22.49% 24.22% 25.83% 39.57% 25.06% -
Total Cost 625,104 652,587 591,393 567,641 513,052 546,114 522,049 12.77%
-
Net Worth 4,076,719 3,958,432 3,861,917 3,730,312 3,617,389 3,555,493 3,485,555 11.01%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 4,076,719 3,958,432 3,861,917 3,730,312 3,617,389 3,555,493 3,485,555 11.01%
NOSH 693,284 693,257 693,106 693,070 693,238 693,592 693,173 0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 16.36% 13.39% 17.80% 16.64% 16.01% 10.14% 12.61% -
ROE 3.00% 2.55% 3.32% 3.04% 2.70% 1.73% 2.16% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 107.80 108.68 103.81 98.25 88.12 87.62 86.18 16.10%
EPS 17.63 14.55 18.48 16.35 14.11 8.88 10.87 38.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8803 5.7099 5.5719 5.3823 5.2181 5.1262 5.0284 11.00%
Adjusted Per Share Value based on latest NOSH - 693,284
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 107.80 108.68 103.78 98.22 88.11 87.66 86.17 16.11%
EPS 17.63 14.55 18.48 16.34 14.11 8.88 10.87 38.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8803 5.7097 5.5705 5.3806 5.2178 5.1285 5.0276 11.01%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 7.00 7.10 7.20 6.90 7.03 6.84 5.39 -
P/RPS 6.49 6.53 6.94 7.02 7.98 7.81 6.25 2.54%
P/EPS 39.71 48.80 38.96 42.20 49.82 77.03 49.59 -13.77%
EY 2.52 2.05 2.57 2.37 2.01 1.30 2.02 15.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.24 1.29 1.28 1.35 1.33 1.07 7.35%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 10/05/11 28/02/11 22/11/10 12/08/10 21/05/10 19/02/10 09/11/09 -
Price 7.52 7.14 7.10 6.98 6.92 6.90 5.75 -
P/RPS 6.98 6.57 6.84 7.10 7.85 7.88 6.67 3.07%
P/EPS 42.65 49.07 38.42 42.69 49.04 77.70 52.90 -13.38%
EY 2.34 2.04 2.60 2.34 2.04 1.29 1.89 15.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.25 1.27 1.30 1.33 1.35 1.14 8.03%

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