[EON] QoQ TTM Result on 30-Sep-2008 [#2]

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

24-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Sep-2008 [#2]

Profit Trend

QoQ- 1.02%

YoY- 41.56%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	2,385,336	2,419,872	2,412,376	2,415,061	2,166,457	1,895,003	1,827,419	19.45%
YoY %	-1.43%	0.31%	-0.11%	11.48%	14.32%	3.70%	-	-
Horiz. %	130.53%	132.42%	132.01%	132.16%	118.55%	103.70%	100.00%	-
PBT	26,560	31,928	100,286	101,603	96,201	103,550	67,083	-46.11%
YoY %	-16.81%	-68.16%	-1.30%	5.62%	-7.10%	54.36%	-	-
Horiz. %	39.59%	47.59%	149.50%	151.46%	143.41%	154.36%	100.00%	-
Tax	-6,121	-6,249	-11,229	-14,455	-9,930	-9,307	-8,089	-16.97%
YoY %	2.05%	44.35%	22.32%	-45.57%	-6.69%	-15.06%	-	-
Horiz. %	75.67%	77.25%	138.82%	178.70%	122.76%	115.06%	100.00%	-
NP	20,439	25,679	89,057	87,148	86,271	94,243	58,994	-50.70%
YoY %	-20.41%	-71.17%	2.19%	1.02%	-8.46%	59.75%	-	-
Horiz. %	34.65%	43.53%	150.96%	147.72%	146.24%	159.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,439	25,679	89,057	87,148	86,271	94,243	58,994	-50.70%
YoY %	-20.41%	-71.17%	2.19%	1.02%	-8.46%	59.75%	-	-
Horiz. %	34.65%	43.53%	150.96%	147.72%	146.24%	159.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.05%	19.57%	11.20%	14.23%	10.32%	8.99%	12.06%	-
YoY %	17.78%	74.73%	-21.29%	37.89%	14.79%	-25.46%	-	-
Horiz. %	191.13%	162.27%	92.87%	117.99%	85.57%	74.54%	100.00%	-
Total Cost	2,364,897	2,394,193	2,323,319	2,327,913	2,080,186	1,800,760	1,768,425	21.40%
YoY %	-1.22%	3.05%	-0.20%	11.91%	15.52%	1.83%	-	-
Horiz. %	133.73%	135.39%	131.38%	131.64%	117.63%	101.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	627,412	617,567	650,457	636,976	647,815	879,087	831,085	-17.10%
YoY %	1.59%	-5.06%	2.12%	-1.67%	-26.31%	5.78%	-	-
Horiz. %	75.49%	74.31%	78.27%	76.64%	77.95%	105.78%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	4,980	7,471	36,111	36,111	36,111	33,619	-	-
YoY %	-33.34%	-79.31%	0.00%	0.00%	7.41%	0.00%	-	-
Horiz. %	14.81%	22.22%	107.41%	107.41%	107.41%	100.00%	-	-
Div Payout %	24.37%	29.10%	40.55%	41.44%	41.86%	35.67%	-	-
YoY %	-16.25%	-28.24%	-2.15%	-1.00%	17.35%	0.00%	-	-
Horiz. %	68.32%	81.58%	113.68%	116.18%	117.35%	100.00%	-	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	627,412	617,567	650,457	636,976	647,815	879,087	831,085	-17.10%
YoY %	1.59%	-5.06%	2.12%	-1.67%	-26.31%	5.78%	-	-
Horiz. %	75.49%	74.31%	78.27%	76.64%	77.95%	105.78%	100.00%	-
NOSH	248,973	249,019	249,217	248,818	249,159	249,033	248,828	0.03%
YoY %	-0.02%	-0.08%	0.16%	-0.14%	0.05%	0.08%	-	-
Horiz. %	100.06%	100.08%	100.16%	100.00%	100.13%	100.08%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	0.86%	1.06%	3.69%	3.61%	3.98%	4.97%	3.23%	-
YoY %	-18.87%	-71.27%	2.22%	-9.30%	-19.92%	53.87%	-	-
Horiz. %	26.63%	32.82%	114.24%	111.76%	123.22%	153.87%	100.00%	-
ROE	3.26%	4.16%	13.69%	13.68%	13.32%	10.72%	7.10%	-
YoY %	-21.63%	-69.61%	0.07%	2.70%	24.25%	50.99%	-	-
Horiz. %	45.92%	58.59%	192.82%	192.68%	187.61%	150.99%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	958.07	971.76	967.98	970.61	869.50	760.94	734.41	19.41%
YoY %	-1.41%	0.39%	-0.27%	11.63%	14.27%	3.61%	-	-
Horiz. %	130.45%	132.32%	131.80%	132.16%	118.39%	103.61%	100.00%	-
EPS	8.21	10.31	35.73	35.02	34.62	37.84	23.71	-50.72%
YoY %	-20.37%	-71.14%	2.03%	1.16%	-8.51%	59.60%	-	-
Horiz. %	34.63%	43.48%	150.70%	147.70%	146.01%	159.60%	100.00%	-
DPS	2.00	3.00	14.50	14.50	14.50	13.50	0.00	-
YoY %	-33.33%	-79.31%	0.00%	0.00%	7.41%	0.00%	-	-
Horiz. %	14.81%	22.22%	107.41%	107.41%	107.41%	100.00%	-	-
NAPS	2.52	2.48	2.61	2.56	2.60	3.53	3.34	-17.13%
YoY %	1.61%	-4.98%	1.95%	-1.54%	-26.35%	5.69%	-	-
Horiz. %	75.45%	74.25%	78.14%	76.65%	77.84%	105.69%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 248,818
RPS	957.89	971.76	968.75	969.82	869.99	760.98	733.84	19.45%
YoY %	-1.43%	0.31%	-0.11%	11.47%	14.32%	3.70%	-	-
Horiz. %	130.53%	132.42%	132.01%	132.16%	118.55%	103.70%	100.00%	-
EPS	8.21	10.31	35.76	35.00	34.64	37.85	23.69	-50.69%
YoY %	-20.37%	-71.17%	2.17%	1.04%	-8.48%	59.77%	-	-
Horiz. %	34.66%	43.52%	150.95%	147.74%	146.22%	159.77%	100.00%	-
DPS	2.00	3.00	14.50	14.50	14.50	13.50	0.00	-
YoY %	-33.33%	-79.31%	0.00%	0.00%	7.41%	0.00%	-	-
Horiz. %	14.81%	22.22%	107.41%	107.41%	107.41%	100.00%	-	-
NAPS	2.5195	2.48	2.6121	2.5579	2.6015	3.5302	3.3374	-17.10%
YoY %	1.59%	-5.06%	2.12%	-1.68%	-26.31%	5.78%	-	-
Horiz. %	75.49%	74.31%	78.27%	76.64%	77.95%	105.78%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	24/03/08	24/03/08	24/03/08	24/03/08	24/03/08	24/03/08	31/12/07	-
Price	1.80	1.80	1.80	1.80	1.80	1.80	2.08	-
P/RPS	0.19	0.19	0.19	0.19	0.21	0.24	0.28	-22.79%
YoY %	0.00%	0.00%	0.00%	-9.52%	-12.50%	-14.29%	-	-
Horiz. %	67.86%	67.86%	67.86%	67.86%	75.00%	85.71%	100.00%	-
P/EPS	21.93	17.46	5.04	5.14	5.20	4.76	8.77	84.33%
YoY %	25.60%	246.43%	-1.95%	-1.15%	9.24%	-45.72%	-	-
Horiz. %	250.06%	199.09%	57.47%	58.61%	59.29%	54.28%	100.00%	-
EY	4.56	5.73	19.85	19.46	19.24	21.02	11.40	-45.74%
YoY %	-20.42%	-71.13%	2.00%	1.14%	-8.47%	84.39%	-	-
Horiz. %	40.00%	50.26%	174.12%	170.70%	168.77%	184.39%	100.00%	-
DY	1.11	1.67	8.06	8.06	8.06	7.50	0.00	-
YoY %	-33.53%	-79.28%	0.00%	0.00%	7.47%	0.00%	-	-
Horiz. %	14.80%	22.27%	107.47%	107.47%	107.47%	100.00%	-	-
P/NAPS	0.71	0.73	0.69	0.70	0.69	0.51	0.62	9.46%
YoY %	-2.74%	5.80%	-1.43%	1.45%	35.29%	-17.74%	-	-
Horiz. %	114.52%	117.74%	111.29%	112.90%	111.29%	82.26%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	24/03/08	24/03/08	24/03/08	24/03/08	24/03/08	24/03/08	25/02/08	-
Price	1.80	1.80	1.80	1.80	1.80	1.80	1.98	-
P/RPS	0.19	0.19	0.19	0.19	0.21	0.24	0.27	-20.90%
YoY %	0.00%	0.00%	0.00%	-9.52%	-12.50%	-11.11%	-	-
Horiz. %	70.37%	70.37%	70.37%	70.37%	77.78%	88.89%	100.00%	-
P/EPS	21.93	17.46	5.04	5.14	5.20	4.76	8.35	90.46%
YoY %	25.60%	246.43%	-1.95%	-1.15%	9.24%	-42.99%	-	-
Horiz. %	262.63%	209.10%	60.36%	61.56%	62.28%	57.01%	100.00%	-
EY	4.56	5.73	19.85	19.46	19.24	21.02	11.97	-47.47%
YoY %	-20.42%	-71.13%	2.00%	1.14%	-8.47%	75.61%	-	-
Horiz. %	38.10%	47.87%	165.83%	162.57%	160.74%	175.61%	100.00%	-
DY	1.11	1.67	8.06	8.06	8.06	7.50	0.00	-
YoY %	-33.53%	-79.28%	0.00%	0.00%	7.47%	0.00%	-	-
Horiz. %	14.80%	22.27%	107.47%	107.47%	107.47%	100.00%	-	-
P/NAPS	0.71	0.73	0.69	0.70	0.69	0.51	0.59	13.14%
YoY %	-2.74%	5.80%	-1.43%	1.45%	35.29%	-13.56%	-	-
Horiz. %	120.34%	123.73%	116.95%	118.64%	116.95%	86.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos