[EONCAP] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
11-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 13.33%
YoY- 188.28%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 2,018,983 2,052,073 2,057,921 1,742,277 1,741,007 1,375,494 1,029,476 56.74%
PBT 438,519 454,793 450,675 373,610 338,185 249,766 152,919 101.97%
Tax -122,032 -123,986 -122,282 -109,080 -104,775 -79,090 -47,418 87.90%
NP 316,487 330,807 328,393 264,530 233,410 170,676 105,501 108.14%
-
NP to SH 316,487 330,807 328,393 264,530 233,410 170,676 105,501 108.14%
-
Tax Rate 27.83% 27.26% 27.13% 29.20% 30.98% 31.67% 31.01% -
Total Cost 1,702,496 1,721,266 1,729,528 1,477,747 1,507,597 1,204,818 923,975 50.35%
-
Net Worth 2,411,378 2,383,681 2,322,386 2,219,541 2,128,542 1,919,737 154,275 526.19%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 45,196 45,196 45,196 - - - - -
Div Payout % 14.28% 13.66% 13.76% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 2,411,378 2,383,681 2,322,386 2,219,541 2,128,542 1,919,737 154,275 526.19%
NOSH 692,924 692,930 695,325 691,446 693,336 693,046 57,781 424.71%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 15.68% 16.12% 15.96% 15.18% 13.41% 12.41% 10.25% -
ROE 13.12% 13.88% 14.14% 11.92% 10.97% 8.89% 68.38% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 291.37 296.14 295.97 251.98 251.11 198.47 1,781.69 -70.12%
EPS 45.67 47.74 47.23 38.26 33.66 24.63 182.59 -60.33%
DPS 6.50 6.50 6.50 0.00 0.00 0.00 0.00 -
NAPS 3.48 3.44 3.34 3.21 3.07 2.77 2.67 19.33%
Adjusted Per Share Value based on latest NOSH - 691,446
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 291.22 295.99 296.84 251.31 251.12 198.40 148.49 56.74%
EPS 45.65 47.72 47.37 38.16 33.67 24.62 15.22 108.11%
DPS 6.52 6.52 6.52 0.00 0.00 0.00 0.00 -
NAPS 3.4782 3.4382 3.3498 3.2015 3.0702 2.769 0.2225 526.24%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 4.62 5.60 4.50 4.20 3.10 2.49 0.00 -
P/RPS 1.59 1.89 1.52 1.67 1.23 1.25 0.00 -
P/EPS 10.12 11.73 9.53 10.98 9.21 10.11 0.00 -
EY 9.89 8.53 10.50 9.11 10.86 9.89 0.00 -
DY 1.41 1.16 1.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.63 1.35 1.31 1.01 0.90 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 13/05/04 19/02/04 11/02/04 26/08/03 30/05/03 30/04/03 -
Price 5.10 4.84 4.98 5.05 4.68 2.79 2.75 -
P/RPS 1.75 1.63 1.68 2.00 1.86 1.41 0.15 415.16%
P/EPS 11.17 10.14 10.54 13.20 13.90 11.33 1.51 280.11%
EY 8.96 9.86 9.48 7.58 7.19 8.83 66.40 -73.72%
DY 1.27 1.34 1.31 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.41 1.49 1.57 1.52 1.01 1.03 26.78%

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