[EONCAP] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.89%
YoY- 105.36%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,496,928 2,398,262 2,391,807 2,475,064 2,488,712 2,553,928 2,578,500 -2.12%
PBT 483,892 446,791 421,930 424,970 419,520 210,468 207,611 76.06%
Tax -135,820 -87,433 -80,826 -79,750 -80,699 -73,449 -73,834 50.29%
NP 348,072 359,358 341,104 345,220 338,821 137,019 133,777 89.50%
-
NP to SH 348,072 359,358 341,104 345,220 338,821 137,019 133,777 89.50%
-
Tax Rate 28.07% 19.57% 19.16% 18.77% 19.24% 34.90% 35.56% -
Total Cost 2,148,856 2,038,904 2,050,703 2,129,844 2,149,891 2,416,909 2,444,723 -8.26%
-
Net Worth 3,730,312 3,617,389 3,555,493 3,485,555 3,392,710 3,296,902 2,737,692 22.97%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 3,730,312 3,617,389 3,555,493 3,485,555 3,392,710 3,296,902 2,737,692 22.97%
NOSH 693,070 693,238 693,592 693,173 693,394 693,048 684,423 0.84%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 13.94% 14.98% 14.26% 13.95% 13.61% 5.37% 5.19% -
ROE 9.33% 9.93% 9.59% 9.90% 9.99% 4.16% 4.89% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 360.27 345.95 344.84 357.06 358.92 368.51 376.74 -2.94%
EPS 50.22 51.84 49.18 49.80 48.86 19.77 19.55 87.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3823 5.2181 5.1262 5.0284 4.8929 4.7571 4.00 21.94%
Adjusted Per Share Value based on latest NOSH - 693,173
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 360.16 345.93 345.00 357.01 358.97 368.38 371.93 -2.12%
EPS 50.21 51.83 49.20 49.79 48.87 19.76 19.30 89.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3806 5.2178 5.1285 5.0276 4.8937 4.7555 3.9489 22.97%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.90 7.03 6.84 5.39 4.58 2.68 3.20 -
P/RPS 1.92 2.03 1.98 1.51 1.28 0.73 0.85 72.41%
P/EPS 13.74 13.56 13.91 10.82 9.37 13.56 16.37 -11.04%
EY 7.28 7.37 7.19 9.24 10.67 7.38 6.11 12.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.35 1.33 1.07 0.94 0.56 0.80 36.91%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 12/08/10 21/05/10 19/02/10 09/11/09 20/08/09 12/05/09 27/02/09 -
Price 6.98 6.92 6.90 5.75 4.59 3.90 2.94 -
P/RPS 1.94 2.00 2.00 1.61 1.28 1.06 0.78 83.87%
P/EPS 13.90 13.35 14.03 11.55 9.39 19.73 15.04 -5.13%
EY 7.20 7.49 7.13 8.66 10.65 5.07 6.65 5.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.33 1.35 1.14 0.94 0.82 0.74 45.74%

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