[EON] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -71.17%
YoY- -72.75%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,048,999 2,126,414 2,385,336 2,419,872 2,412,376 2,415,061 2,166,457 -3.63%
PBT 10,698 22,462 26,560 31,928 100,286 101,603 96,201 -76.78%
Tax -3,087 -3,674 -6,121 -6,249 -11,229 -14,455 -9,930 -54.01%
NP 7,611 18,788 20,439 25,679 89,057 87,148 86,271 -80.09%
-
NP to SH 7,611 18,788 20,439 25,679 89,057 87,148 86,271 -80.09%
-
Tax Rate 28.86% 16.36% 23.05% 19.57% 11.20% 14.23% 10.32% -
Total Cost 2,041,388 2,107,626 2,364,897 2,394,193 2,323,319 2,327,913 2,080,186 -1.24%
-
Net Worth 612,266 637,701 627,412 617,567 650,457 636,976 647,815 -3.68%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,980 4,980 4,980 7,471 36,111 36,111 36,111 -73.21%
Div Payout % 65.44% 26.51% 24.37% 29.10% 40.55% 41.44% 41.86% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 612,266 637,701 627,412 617,567 650,457 636,976 647,815 -3.68%
NOSH 239,166 249,102 248,973 249,019 249,217 248,818 249,159 -2.68%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.37% 0.88% 0.86% 1.06% 3.69% 3.61% 3.98% -
ROE 1.24% 2.95% 3.26% 4.16% 13.69% 13.68% 13.32% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 856.72 853.63 958.07 971.76 967.98 970.61 869.50 -0.97%
EPS 3.18 7.54 8.21 10.31 35.73 35.02 34.62 -79.55%
DPS 2.08 2.00 2.00 3.00 14.50 14.50 14.50 -72.49%
NAPS 2.56 2.56 2.52 2.48 2.61 2.56 2.60 -1.02%
Adjusted Per Share Value based on latest NOSH - 249,019
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 822.82 853.91 957.89 971.76 968.75 969.82 869.99 -3.63%
EPS 3.06 7.54 8.21 10.31 35.76 35.00 34.64 -80.07%
DPS 2.00 2.00 2.00 3.00 14.50 14.50 14.50 -73.20%
NAPS 2.4587 2.5608 2.5195 2.48 2.6121 2.5579 2.6015 -3.68%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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 0.21 0.19 0.19 0.19 0.19 0.21 -51.82%
P/EPS 17.75 23.87 21.93 17.46 5.04 5.14 5.20 126.19%
EY 5.63 4.19 4.56 5.73 19.85 19.46 19.24 -55.82%
DY 3.69 1.11 1.11 1.67 8.06 8.06 8.06 -40.51%
P/NAPS 0.22 0.70 0.71 0.73 0.69 0.70 0.69 -53.23%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 20/11/09 24/03/08 24/03/08 24/03/08 24/03/08 24/03/08 -
Price 1.80 0.565 1.80 1.80 1.80 1.80 1.80 -
P/RPS 0.21 0.07 0.19 0.19 0.19 0.19 0.21 0.00%
P/EPS 56.56 7.49 21.93 17.46 5.04 5.14 5.20 388.78%
EY 1.77 13.35 4.56 5.73 19.85 19.46 19.24 -79.53%
DY 1.16 3.54 1.11 1.67 8.06 8.06 8.06 -72.43%
P/NAPS 0.70 0.22 0.71 0.73 0.69 0.70 0.69 0.96%

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