[EON] QoQ TTM Result on 31-Dec-2008 [#3]

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

24-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

31-Dec-2008 [#3]

Profit Trend

QoQ- 2.19%

YoY- 50.96%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	2,126,414	2,385,336	2,419,872	2,412,376	2,415,061	2,166,457	1,895,003	7.97%
YoY %	-10.85%	-1.43%	0.31%	-0.11%	11.48%	14.32%	-	-
Horiz. %	112.21%	125.88%	127.70%	127.30%	127.44%	114.32%	100.00%	-
PBT	22,462	26,560	31,928	100,286	101,603	96,201	103,550	-63.86%
YoY %	-15.43%	-16.81%	-68.16%	-1.30%	5.62%	-7.10%	-	-
Horiz. %	21.69%	25.65%	30.83%	96.85%	98.12%	92.90%	100.00%	-
Tax	-3,674	-6,121	-6,249	-11,229	-14,455	-9,930	-9,307	-46.15%
YoY %	39.98%	2.05%	44.35%	22.32%	-45.57%	-6.69%	-	-
Horiz. %	39.48%	65.77%	67.14%	120.65%	155.31%	106.69%	100.00%	-
NP	18,788	20,439	25,679	89,057	87,148	86,271	94,243	-65.84%
YoY %	-8.08%	-20.41%	-71.17%	2.19%	1.02%	-8.46%	-	-
Horiz. %	19.94%	21.69%	27.25%	94.50%	92.47%	91.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,788	20,439	25,679	89,057	87,148	86,271	94,243	-65.84%
YoY %	-8.08%	-20.41%	-71.17%	2.19%	1.02%	-8.46%	-	-
Horiz. %	19.94%	21.69%	27.25%	94.50%	92.47%	91.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.36%	23.05%	19.57%	11.20%	14.23%	10.32%	8.99%	-
YoY %	-29.02%	17.78%	74.73%	-21.29%	37.89%	14.79%	-	-
Horiz. %	181.98%	256.40%	217.69%	124.58%	158.29%	114.79%	100.00%	-
Total Cost	2,107,626	2,364,897	2,394,193	2,323,319	2,327,913	2,080,186	1,800,760	11.04%
YoY %	-10.88%	-1.22%	3.05%	-0.20%	11.91%	15.52%	-	-
Horiz. %	117.04%	131.33%	132.95%	129.02%	129.27%	115.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	637,701	627,412	617,567	650,457	636,976	647,815	879,087	-19.25%
YoY %	1.64%	1.59%	-5.06%	2.12%	-1.67%	-26.31%	-	-
Horiz. %	72.54%	71.37%	70.25%	73.99%	72.46%	73.69%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	4,980	4,980	7,471	36,111	36,111	36,111	33,619	-71.97%
YoY %	0.00%	-33.34%	-79.31%	0.00%	0.00%	7.41%	-	-
Horiz. %	14.81%	14.81%	22.22%	107.41%	107.41%	107.41%	100.00%	-
Div Payout %	26.51%	24.37%	29.10%	40.55%	41.44%	41.86%	35.67%	-
YoY %	8.78%	-16.25%	-28.24%	-2.15%	-1.00%	17.35%	-	-
Horiz. %	74.32%	68.32%	81.58%	113.68%	116.18%	117.35%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	637,701	627,412	617,567	650,457	636,976	647,815	879,087	-19.25%
YoY %	1.64%	1.59%	-5.06%	2.12%	-1.67%	-26.31%	-	-
Horiz. %	72.54%	71.37%	70.25%	73.99%	72.46%	73.69%	100.00%	-
NOSH	249,102	248,973	249,019	249,217	248,818	249,159	249,033	0.01%
YoY %	0.05%	-0.02%	-0.08%	0.16%	-0.14%	0.05%	-	-
Horiz. %	100.03%	99.98%	99.99%	100.07%	99.91%	100.05%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	0.88%	0.86%	1.06%	3.69%	3.61%	3.98%	4.97%	-
YoY %	2.33%	-18.87%	-71.27%	2.22%	-9.30%	-19.92%	-	-
Horiz. %	17.71%	17.30%	21.33%	74.25%	72.64%	80.08%	100.00%	-
ROE	2.95%	3.26%	4.16%	13.69%	13.68%	13.32%	10.72%	-
YoY %	-9.51%	-21.63%	-69.61%	0.07%	2.70%	24.25%	-	-
Horiz. %	27.52%	30.41%	38.81%	127.71%	127.61%	124.25%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	853.63	958.07	971.76	967.98	970.61	869.50	760.94	7.95%
YoY %	-10.90%	-1.41%	0.39%	-0.27%	11.63%	14.27%	-	-
Horiz. %	112.18%	125.91%	127.71%	127.21%	127.55%	114.27%	100.00%	-
EPS	7.54	8.21	10.31	35.73	35.02	34.62	37.84	-65.85%
YoY %	-8.16%	-20.37%	-71.14%	2.03%	1.16%	-8.51%	-	-
Horiz. %	19.93%	21.70%	27.25%	94.42%	92.55%	91.49%	100.00%	-
DPS	2.00	2.00	3.00	14.50	14.50	14.50	13.50	-71.96%
YoY %	0.00%	-33.33%	-79.31%	0.00%	0.00%	7.41%	-	-
Horiz. %	14.81%	14.81%	22.22%	107.41%	107.41%	107.41%	100.00%	-
NAPS	2.56	2.52	2.48	2.61	2.56	2.60	3.53	-19.26%
YoY %	1.59%	1.61%	-4.98%	1.95%	-1.54%	-26.35%	-	-
Horiz. %	72.52%	71.39%	70.25%	73.94%	72.52%	73.65%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 249,217
RPS	853.91	957.89	971.76	968.75	969.82	869.99	760.98	7.97%
YoY %	-10.86%	-1.43%	0.31%	-0.11%	11.47%	14.32%	-	-
Horiz. %	112.21%	125.88%	127.70%	127.30%	127.44%	114.32%	100.00%	-
EPS	7.54	8.21	10.31	35.76	35.00	34.64	37.85	-65.85%
YoY %	-8.16%	-20.37%	-71.17%	2.17%	1.04%	-8.48%	-	-
Horiz. %	19.92%	21.69%	27.24%	94.48%	92.47%	91.52%	100.00%	-
DPS	2.00	2.00	3.00	14.50	14.50	14.50	13.50	-71.96%
YoY %	0.00%	-33.33%	-79.31%	0.00%	0.00%	7.41%	-	-
Horiz. %	14.81%	14.81%	22.22%	107.41%	107.41%	107.41%	100.00%	-
NAPS	2.5608	2.5195	2.48	2.6121	2.5579	2.6015	3.5302	-19.25%
YoY %	1.64%	1.59%	-5.06%	2.12%	-1.68%	-26.31%	-	-
Horiz. %	72.54%	71.37%	70.25%	73.99%	72.46%	73.69%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	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	24/03/08	-
Price	1.80	1.80	1.80	1.80	1.80	1.80	1.80	-
P/RPS	0.21	0.19	0.19	0.19	0.19	0.21	0.24	-8.50%
YoY %	10.53%	0.00%	0.00%	0.00%	-9.52%	-12.50%	-	-
Horiz. %	87.50%	79.17%	79.17%	79.17%	79.17%	87.50%	100.00%	-
P/EPS	23.87	21.93	17.46	5.04	5.14	5.20	4.76	192.68%
YoY %	8.85%	25.60%	246.43%	-1.95%	-1.15%	9.24%	-	-
Horiz. %	501.47%	460.71%	366.81%	105.88%	107.98%	109.24%	100.00%	-
EY	4.19	4.56	5.73	19.85	19.46	19.24	21.02	-65.84%
YoY %	-8.11%	-20.42%	-71.13%	2.00%	1.14%	-8.47%	-	-
Horiz. %	19.93%	21.69%	27.26%	94.43%	92.58%	91.53%	100.00%	-
DY	1.11	1.11	1.67	8.06	8.06	8.06	7.50	-71.98%
YoY %	0.00%	-33.53%	-79.28%	0.00%	0.00%	7.47%	-	-
Horiz. %	14.80%	14.80%	22.27%	107.47%	107.47%	107.47%	100.00%	-
P/NAPS	0.70	0.71	0.73	0.69	0.70	0.69	0.51	23.48%
YoY %	-1.41%	-2.74%	5.80%	-1.43%	1.45%	35.29%	-	-
Horiz. %	137.25%	139.22%	143.14%	135.29%	137.25%	135.29%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	20/11/09	24/03/08	24/03/08	24/03/08	24/03/08	24/03/08	24/03/08	-
Price	0.565	1.80	1.80	1.80	1.80	1.80	1.80	-
P/RPS	0.07	0.19	0.19	0.19	0.19	0.21	0.24	-55.98%
YoY %	-63.16%	0.00%	0.00%	0.00%	-9.52%	-12.50%	-	-
Horiz. %	29.17%	79.17%	79.17%	79.17%	79.17%	87.50%	100.00%	-
P/EPS	7.49	21.93	17.46	5.04	5.14	5.20	4.76	35.24%
YoY %	-65.85%	25.60%	246.43%	-1.95%	-1.15%	9.24%	-	-
Horiz. %	157.35%	460.71%	366.81%	105.88%	107.98%	109.24%	100.00%	-
EY	13.35	4.56	5.73	19.85	19.46	19.24	21.02	-26.09%
YoY %	192.76%	-20.42%	-71.13%	2.00%	1.14%	-8.47%	-	-
Horiz. %	63.51%	21.69%	27.26%	94.43%	92.58%	91.53%	100.00%	-
DY	3.54	1.11	1.67	8.06	8.06	8.06	7.50	-39.35%
YoY %	218.92%	-33.53%	-79.28%	0.00%	0.00%	7.47%	-	-
Horiz. %	47.20%	14.80%	22.27%	107.47%	107.47%	107.47%	100.00%	-
P/NAPS	0.22	0.71	0.73	0.69	0.70	0.69	0.51	-42.87%
YoY %	-69.01%	-2.74%	5.80%	-1.43%	1.45%	35.29%	-	-
Horiz. %	43.14%	139.22%	143.14%	135.29%	137.25%	135.29%	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