[EON] QoQ TTM Result on 31-Dec-2005 [#4]

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

22-Feb-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

QoQ- 10.19%

YoY- -46.72%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	2,379,582	2,738,383	3,032,625	3,094,103	2,936,805	2,976,186	3,446,370	-21.86%
YoY %	-13.10%	-9.70%	-1.99%	5.36%	-1.32%	-13.64%	-	-
Horiz. %	69.05%	79.46%	87.99%	89.78%	85.21%	86.36%	100.00%	-
PBT	22,611	66,646	80,931	101,833	90,843	113,523	206,083	-77.05%
YoY %	-66.07%	-17.65%	-20.53%	12.10%	-19.98%	-44.91%	-	-
Horiz. %	10.97%	32.34%	39.27%	49.41%	44.08%	55.09%	100.00%	-
Tax	-10,445	-17,584	-17,529	-22,963	-19,267	-22,352	-85,843	-75.41%
YoY %	40.60%	-0.31%	23.66%	-19.18%	13.80%	73.96%	-	-
Horiz. %	12.17%	20.48%	20.42%	26.75%	22.44%	26.04%	100.00%	-
NP	12,166	49,062	63,402	78,870	71,576	91,171	120,240	-78.25%
YoY %	-75.20%	-22.62%	-19.61%	10.19%	-21.49%	-24.18%	-	-
Horiz. %	10.12%	40.80%	52.73%	65.59%	59.53%	75.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,166	49,062	63,402	78,870	71,576	91,171	120,240	-78.25%
YoY %	-75.20%	-22.62%	-19.61%	10.19%	-21.49%	-24.18%	-	-
Horiz. %	10.12%	40.80%	52.73%	65.59%	59.53%	75.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.19%	26.38%	21.66%	22.55%	21.21%	19.69%	41.65%	-
YoY %	75.09%	21.79%	-3.95%	6.32%	7.72%	-52.73%	-	-
Horiz. %	110.90%	63.34%	52.00%	54.14%	50.92%	47.27%	100.00%	-
Total Cost	2,367,416	2,689,321	2,969,223	3,015,233	2,865,229	2,885,015	3,326,130	-20.26%
YoY %	-11.97%	-9.43%	-1.53%	5.24%	-0.69%	-13.26%	-	-
Horiz. %	71.18%	80.85%	89.27%	90.65%	86.14%	86.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,010,657	1,023,016	1,053,438	1,050,967	1,030,774	1,017,785	1,184,992	-10.05%
YoY %	-1.21%	-2.89%	0.24%	1.96%	1.28%	-14.11%	-	-
Horiz. %	85.29%	86.33%	88.90%	88.69%	86.99%	85.89%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	44,828	44,828	57,270	57,270	266,532	266,532	278,923	-70.40%
YoY %	0.00%	-21.73%	0.00%	-78.51%	0.00%	-4.44%	-	-
Horiz. %	16.07%	16.07%	20.53%	20.53%	95.56%	95.56%	100.00%	-
Div Payout %	368.47%	91.37%	90.33%	72.61%	372.38%	292.34%	231.97%	-
YoY %	303.27%	1.15%	24.40%	-80.50%	27.38%	26.02%	-	-
Horiz. %	158.84%	39.39%	38.94%	31.30%	160.53%	126.02%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	1,010,657	1,023,016	1,053,438	1,050,967	1,030,774	1,017,785	1,184,992	-10.05%
YoY %	-1.21%	-2.89%	0.24%	1.96%	1.28%	-14.11%	-	-
Horiz. %	85.29%	86.33%	88.90%	88.69%	86.99%	85.89%	100.00%	-
NOSH	248,930	248,305	248,452	249,044	248,979	248,847	248,948	-0.00%
YoY %	0.25%	-0.06%	-0.24%	0.03%	0.05%	-0.04%	-	-
Horiz. %	99.99%	99.74%	99.80%	100.04%	100.01%	99.96%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	0.51%	1.79%	2.09%	2.55%	2.44%	3.06%	3.49%	-
YoY %	-71.51%	-14.35%	-18.04%	4.51%	-20.26%	-12.32%	-	-
Horiz. %	14.61%	51.29%	59.89%	73.07%	69.91%	87.68%	100.00%	-
ROE	1.20%	4.80%	6.02%	7.50%	6.94%	8.96%	10.15%	-
YoY %	-75.00%	-20.27%	-19.73%	8.07%	-22.54%	-11.72%	-	-
Horiz. %	11.82%	47.29%	59.31%	73.89%	68.37%	88.28%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	955.92	1,102.83	1,220.61	1,242.39	1,179.54	1,195.99	1,384.37	-21.85%
YoY %	-13.32%	-9.65%	-1.75%	5.33%	-1.38%	-13.61%	-	-
Horiz. %	69.05%	79.66%	88.17%	89.74%	85.20%	86.39%	100.00%	-
EPS	4.89	19.76	25.52	31.67	28.75	36.64	48.30	-78.24%
YoY %	-75.25%	-22.57%	-19.42%	10.16%	-21.53%	-24.14%	-	-
Horiz. %	10.12%	40.91%	52.84%	65.57%	59.52%	75.86%	100.00%	-
DPS	18.00	18.00	23.00	23.00	107.00	107.00	112.00	-70.40%
YoY %	0.00%	-21.74%	0.00%	-78.50%	0.00%	-4.46%	-	-
Horiz. %	16.07%	16.07%	20.54%	20.54%	95.54%	95.54%	100.00%	-
NAPS	4.06	4.12	4.24	4.22	4.14	4.09	4.76	-10.05%
YoY %	-1.46%	-2.83%	0.47%	1.93%	1.22%	-14.08%	-	-
Horiz. %	85.29%	86.55%	89.08%	88.66%	86.97%	85.92%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 249,044
RPS	955.58	1,099.66	1,217.82	1,242.51	1,179.34	1,195.16	1,383.97	-21.86%
YoY %	-13.10%	-9.70%	-1.99%	5.36%	-1.32%	-13.64%	-	-
Horiz. %	69.05%	79.46%	87.99%	89.78%	85.21%	86.36%	100.00%	-
EPS	4.89	19.70	25.46	31.67	28.74	36.61	48.29	-78.24%
YoY %	-75.18%	-22.62%	-19.61%	10.19%	-21.50%	-24.19%	-	-
Horiz. %	10.13%	40.80%	52.72%	65.58%	59.52%	75.81%	100.00%	-
DPS	18.00	18.00	23.00	23.00	107.03	107.03	112.01	-70.40%
YoY %	0.00%	-21.74%	0.00%	-78.51%	0.00%	-4.45%	-	-
Horiz. %	16.07%	16.07%	20.53%	20.53%	95.55%	95.55%	100.00%	-
NAPS	4.0585	4.1082	4.2303	4.2204	4.1393	4.0872	4.7586	-10.05%
YoY %	-1.21%	-2.89%	0.23%	1.96%	1.27%	-14.11%	-	-
Horiz. %	85.29%	86.33%	88.90%	88.69%	86.99%	85.89%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	1.93	2.71	3.04	3.00	3.52	3.88	5.10	-
P/RPS	0.20	0.25	0.25	0.24	0.30	0.32	0.37	-33.61%
YoY %	-20.00%	0.00%	4.17%	-20.00%	-6.25%	-13.51%	-	-
Horiz. %	54.05%	67.57%	67.57%	64.86%	81.08%	86.49%	100.00%	-
P/EPS	39.49	13.72	11.91	9.47	12.24	10.59	10.56	140.73%
YoY %	187.83%	15.20%	25.77%	-22.63%	15.58%	0.28%	-	-
Horiz. %	373.96%	129.92%	112.78%	89.68%	115.91%	100.28%	100.00%	-
EY	2.53	7.29	8.39	10.56	8.17	9.44	9.47	-58.48%
YoY %	-65.29%	-13.11%	-20.55%	29.25%	-13.45%	-0.32%	-	-
Horiz. %	26.72%	76.98%	88.60%	111.51%	86.27%	99.68%	100.00%	-
DY	9.33	6.64	7.57	7.67	30.40	27.58	21.96	-43.45%
YoY %	40.51%	-12.29%	-1.30%	-74.77%	10.22%	25.59%	-	-
Horiz. %	42.49%	30.24%	34.47%	34.93%	138.43%	125.59%	100.00%	-
P/NAPS	0.48	0.66	0.72	0.71	0.85	0.95	1.07	-41.37%
YoY %	-27.27%	-8.33%	1.41%	-16.47%	-10.53%	-11.21%	-	-
Horiz. %	44.86%	61.68%	67.29%	66.36%	79.44%	88.79%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	22/11/06	23/08/06	25/05/06	22/02/06	29/11/05	24/08/05	30/05/05	-
Price	1.91	2.22	3.20	3.00	3.36	3.78	3.68	-
P/RPS	0.20	0.20	0.26	0.24	0.28	0.32	0.27	-18.11%
YoY %	0.00%	-23.08%	8.33%	-14.29%	-12.50%	18.52%	-	-
Horiz. %	74.07%	74.07%	96.30%	88.89%	103.70%	118.52%	100.00%	-
P/EPS	39.08	11.24	12.54	9.47	11.69	10.32	7.62	197.09%
YoY %	247.69%	-10.37%	32.42%	-18.99%	13.28%	35.43%	-	-
Horiz. %	512.86%	147.51%	164.57%	124.28%	153.41%	135.43%	100.00%	-
EY	2.56	8.90	7.97	10.56	8.56	9.69	13.12	-66.32%
YoY %	-71.24%	11.67%	-24.53%	23.36%	-11.66%	-26.14%	-	-
Horiz. %	19.51%	67.84%	60.75%	80.49%	65.24%	73.86%	100.00%	-
DY	9.42	8.11	7.19	7.67	31.85	28.31	30.43	-54.20%
YoY %	16.15%	12.80%	-6.26%	-75.92%	12.50%	-6.97%	-	-
Horiz. %	30.96%	26.65%	23.63%	25.21%	104.67%	93.03%	100.00%	-
P/NAPS	0.47	0.54	0.75	0.71	0.81	0.92	0.77	-28.02%
YoY %	-12.96%	-28.00%	5.63%	-12.35%	-11.96%	19.48%	-	-
Horiz. %	61.04%	70.13%	97.40%	92.21%	105.19%	119.48%	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