[EONCAP] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 36.76%
YoY- 507.55%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 2,052,073 2,057,921 1,742,277 1,741,007 1,375,494 1,029,476 995,355 61.91%
PBT 454,793 450,675 373,610 338,185 249,766 152,919 126,037 135.07%
Tax -123,986 -122,282 -109,080 -104,775 -79,090 -47,418 -34,274 135.46%
NP 330,807 328,393 264,530 233,410 170,676 105,501 91,763 134.92%
-
NP to SH 330,807 328,393 264,530 233,410 170,676 105,501 91,763 134.92%
-
Tax Rate 27.26% 27.13% 29.20% 30.98% 31.67% 31.01% 27.19% -
Total Cost 1,721,266 1,729,528 1,477,747 1,507,597 1,204,818 923,975 903,592 53.60%
-
Net Worth 2,383,681 2,322,386 2,219,541 2,128,542 1,919,737 154,275 1,742,311 23.21%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 45,196 45,196 - - - - - -
Div Payout % 13.66% 13.76% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 2,383,681 2,322,386 2,219,541 2,128,542 1,919,737 154,275 1,742,311 23.21%
NOSH 692,930 695,325 691,446 693,336 693,046 57,781 691,393 0.14%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 16.12% 15.96% 15.18% 13.41% 12.41% 10.25% 9.22% -
ROE 13.88% 14.14% 11.92% 10.97% 8.89% 68.38% 5.27% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 296.14 295.97 251.98 251.11 198.47 1,781.69 143.96 61.67%
EPS 47.74 47.23 38.26 33.66 24.63 182.59 13.27 134.60%
DPS 6.50 6.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.44 3.34 3.21 3.07 2.77 2.67 2.52 23.03%
Adjusted Per Share Value based on latest NOSH - 693,336
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 295.99 296.84 251.31 251.12 198.40 148.49 143.57 61.91%
EPS 47.72 47.37 38.16 33.67 24.62 15.22 13.24 134.89%
DPS 6.52 6.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4382 3.3498 3.2015 3.0702 2.769 0.2225 2.5131 23.21%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 5.60 4.50 4.20 3.10 2.49 0.00 0.00 -
P/RPS 1.89 1.52 1.67 1.23 1.25 0.00 0.00 -
P/EPS 11.73 9.53 10.98 9.21 10.11 0.00 0.00 -
EY 8.53 10.50 9.11 10.86 9.89 0.00 0.00 -
DY 1.16 1.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.35 1.31 1.01 0.90 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 13/05/04 19/02/04 11/02/04 26/08/03 30/05/03 30/04/03 18/12/02 -
Price 4.84 4.98 5.05 4.68 2.79 2.75 0.00 -
P/RPS 1.63 1.68 2.00 1.86 1.41 0.15 0.00 -
P/EPS 10.14 10.54 13.20 13.90 11.33 1.51 0.00 -
EY 9.86 9.48 7.58 7.19 8.83 66.40 0.00 -
DY 1.34 1.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.49 1.57 1.52 1.01 1.03 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