[EON] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -5.98%
YoY- -6.51%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 7,803,221 8,032,567 7,756,405 7,548,331 7,259,926 6,906,136 6,762,594 10.00%
PBT 848,930 890,771 825,111 820,342 803,538 786,096 784,817 5.36%
Tax -393,885 -395,814 -368,380 -370,384 -324,961 -314,076 -305,412 18.46%
NP 455,045 494,957 456,731 449,958 478,577 472,020 479,405 -3.41%
-
NP to SH 455,045 494,957 456,731 449,958 478,577 472,020 479,405 -3.41%
-
Tax Rate 46.40% 44.43% 44.65% 45.15% 40.44% 39.95% 38.92% -
Total Cost 7,348,176 7,537,610 7,299,674 7,098,373 6,781,349 6,434,116 6,283,189 10.99%
-
Net Worth 2,524,822 2,522,316 2,534,324 2,420,909 2,387,702 2,277,292 2,182,005 10.20%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 1,124,256 148,756 148,539 148,539 148,495 148,495 148,296 285.43%
Div Payout % 247.06% 30.05% 32.52% 33.01% 31.03% 31.46% 30.93% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 2,524,822 2,522,316 2,534,324 2,420,909 2,387,702 2,277,292 2,182,005 10.20%
NOSH 229,529 229,301 228,750 228,577 228,488 228,435 228,482 0.30%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.83% 6.16% 5.89% 5.96% 6.59% 6.83% 7.09% -
ROE 18.02% 19.62% 18.02% 18.59% 20.04% 20.73% 21.97% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 3,399.66 3,503.06 3,390.77 3,302.31 3,177.37 3,023.24 2,959.79 9.66%
EPS 198.25 215.85 199.66 196.85 209.45 206.63 209.82 -3.70%
DPS 490.00 65.00 65.00 65.00 65.00 65.00 65.00 283.99%
NAPS 11.00 11.00 11.079 10.5912 10.45 9.9691 9.55 9.87%
Adjusted Per Share Value based on latest NOSH - 228,577
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 3,133.56 3,225.66 3,114.76 3,031.21 2,915.39 2,773.32 2,715.68 10.00%
EPS 182.73 198.76 183.41 180.69 192.18 189.55 192.52 -3.41%
DPS 451.47 59.74 59.65 59.65 59.63 59.63 59.55 285.44%
NAPS 10.139 10.1289 10.1772 9.7217 9.5884 9.145 8.7623 10.20%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 28/08/02 28/05/02 28/02/02 21/11/01 22/08/01 23/05/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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