[EONCAP] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
07-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.35%
YoY- 16.41%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,488,712 2,553,928 2,578,500 2,349,984 2,726,193 3,041,787 3,053,533 -12.75%
PBT 419,520 210,468 207,611 188,960 182,552 338,958 285,457 29.29%
Tax -80,699 -73,449 -73,834 -20,854 -19,894 -55,693 -42,223 54.06%
NP 338,821 137,019 133,777 168,106 162,658 283,265 243,234 24.75%
-
NP to SH 338,821 137,019 133,777 168,106 162,658 283,265 243,234 24.75%
-
Tax Rate 19.24% 34.90% 35.56% 11.04% 10.90% 16.43% 14.79% -
Total Cost 2,149,891 2,416,909 2,444,723 2,181,878 2,563,535 2,758,522 2,810,299 -16.36%
-
Net Worth 3,392,710 3,296,902 2,737,692 2,773,076 3,038,635 3,210,747 2,773,240 14.40%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 3,392,710 3,296,902 2,737,692 2,773,076 3,038,635 3,210,747 2,773,240 14.40%
NOSH 693,394 693,048 684,423 693,269 693,277 693,466 693,310 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.61% 5.37% 5.19% 7.15% 5.97% 9.31% 7.97% -
ROE 9.99% 4.16% 4.89% 6.06% 5.35% 8.82% 8.77% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 358.92 368.51 376.74 338.97 393.23 438.64 440.43 -12.76%
EPS 48.86 19.77 19.55 24.25 23.46 40.85 35.08 24.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8929 4.7571 4.00 4.00 4.383 4.63 4.00 14.39%
Adjusted Per Share Value based on latest NOSH - 693,269
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 358.97 368.38 371.93 338.96 393.23 438.75 440.44 -12.75%
EPS 48.87 19.76 19.30 24.25 23.46 40.86 35.08 24.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8937 4.7555 3.9489 3.9999 4.383 4.6312 4.0001 14.40%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.58 2.68 3.20 4.18 4.52 4.58 6.60 -
P/RPS 1.28 0.73 0.85 1.23 1.15 1.04 1.50 -10.04%
P/EPS 9.37 13.56 16.37 17.24 19.27 11.21 18.81 -37.18%
EY 10.67 7.38 6.11 5.80 5.19 8.92 5.32 59.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.56 0.80 1.05 1.03 0.99 1.65 -31.30%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 12/05/09 27/02/09 07/11/08 18/08/08 16/05/08 25/02/08 -
Price 4.59 3.90 2.94 3.48 4.52 5.15 5.00 -
P/RPS 1.28 1.06 0.78 1.03 1.15 1.17 1.14 8.03%
P/EPS 9.39 19.73 15.04 14.35 19.27 12.61 14.25 -24.29%
EY 10.65 5.07 6.65 6.97 5.19 7.93 7.02 32.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.82 0.74 0.87 1.03 1.11 1.25 -17.31%

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