[EON] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 8.37%
YoY- 4.86%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 6,896,390 7,427,704 7,803,221 8,032,567 7,756,405 7,548,331 7,259,926 -3.36%
PBT 855,577 906,550 848,930 890,771 825,111 820,342 803,538 4.27%
Tax -410,423 -417,640 -393,885 -395,814 -368,380 -370,384 -324,961 16.85%
NP 445,154 488,910 455,045 494,957 456,731 449,958 478,577 -4.71%
-
NP to SH 445,154 488,910 455,045 494,957 456,731 449,958 478,577 -4.71%
-
Tax Rate 47.97% 46.07% 46.40% 44.43% 44.65% 45.15% 40.44% -
Total Cost 6,451,236 6,938,794 7,348,176 7,537,610 7,299,674 7,098,373 6,781,349 -3.27%
-
Net Worth 2,267,739 2,071,667 2,524,822 2,522,316 2,534,324 2,420,909 2,387,702 -3.38%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 1,124,899 1,124,899 1,124,256 148,756 148,539 148,539 148,495 286.19%
Div Payout % 252.70% 230.08% 247.06% 30.05% 32.52% 33.01% 31.03% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,267,739 2,071,667 2,524,822 2,522,316 2,534,324 2,420,909 2,387,702 -3.38%
NOSH 231,402 230,185 229,529 229,301 228,750 228,577 228,488 0.84%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.45% 6.58% 5.83% 6.16% 5.89% 5.96% 6.59% -
ROE 19.63% 23.60% 18.02% 19.62% 18.02% 18.59% 20.04% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2,980.26 3,226.84 3,399.66 3,503.06 3,390.77 3,302.31 3,177.37 -4.18%
EPS 192.37 212.40 198.25 215.85 199.66 196.85 209.45 -5.51%
DPS 490.00 490.00 490.00 65.00 65.00 65.00 65.00 284.93%
NAPS 9.80 9.00 11.00 11.00 11.079 10.5912 10.45 -4.19%
Adjusted Per Share Value based on latest NOSH - 229,301
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2,769.41 2,982.77 3,133.56 3,225.66 3,114.76 3,031.21 2,915.39 -3.36%
EPS 178.76 196.33 182.73 198.76 183.41 180.69 192.18 -4.71%
DPS 451.73 451.73 451.47 59.74 59.65 59.65 59.63 286.19%
NAPS 9.1066 8.3193 10.139 10.1289 10.1772 9.7217 9.5884 -3.38%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 7.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.11 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 24.35 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 62.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 26/02/03 25/11/02 28/08/02 28/05/02 28/02/02 21/11/01 -
Price 8.90 7.55 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.30 0.23 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.63 3.55 0.00 0.00 0.00 0.00 0.00 -
EY 21.61 28.13 0.00 0.00 0.00 0.00 0.00 -
DY 55.06 64.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 0.00 0.00 0.00 0.00 0.00 -

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