[EONCAP] QoQ TTM Result on 31-Dec-2009 [#4]

Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1.19%
YoY- 154.98%
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,619,010 2,496,928 2,398,262 2,391,807 2,475,064 2,488,712 2,553,928 1.69%
PBT 548,590 483,892 446,791 421,930 424,970 419,520 210,468 89.28%
Tax -147,780 -135,820 -87,433 -80,826 -79,750 -80,699 -73,449 59.30%
NP 400,810 348,072 359,358 341,104 345,220 338,821 137,019 104.40%
-
NP to SH 400,810 348,072 359,358 341,104 345,220 338,821 137,019 104.40%
-
Tax Rate 26.94% 28.07% 19.57% 19.16% 18.77% 19.24% 34.90% -
Total Cost 2,218,200 2,148,856 2,038,904 2,050,703 2,129,844 2,149,891 2,416,909 -5.55%
-
Net Worth 3,861,917 3,730,312 3,617,389 3,555,493 3,485,555 3,392,710 3,296,902 11.11%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,861,917 3,730,312 3,617,389 3,555,493 3,485,555 3,392,710 3,296,902 11.11%
NOSH 693,106 693,070 693,238 693,592 693,173 693,394 693,048 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.30% 13.94% 14.98% 14.26% 13.95% 13.61% 5.37% -
ROE 10.38% 9.33% 9.93% 9.59% 9.90% 9.99% 4.16% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 377.87 360.27 345.95 344.84 357.06 358.92 368.51 1.68%
EPS 57.83 50.22 51.84 49.18 49.80 48.86 19.77 104.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5719 5.3823 5.2181 5.1262 5.0284 4.8929 4.7571 11.10%
Adjusted Per Share Value based on latest NOSH - 693,592
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 377.77 360.16 345.93 345.00 357.01 358.97 368.38 1.69%
EPS 57.81 50.21 51.83 49.20 49.79 48.87 19.76 104.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5705 5.3806 5.2178 5.1285 5.0276 4.8937 4.7555 11.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 7.20 6.90 7.03 6.84 5.39 4.58 2.68 -
P/RPS 1.91 1.92 2.03 1.98 1.51 1.28 0.73 89.76%
P/EPS 12.45 13.74 13.56 13.91 10.82 9.37 13.56 -5.52%
EY 8.03 7.28 7.37 7.19 9.24 10.67 7.38 5.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.28 1.35 1.33 1.07 0.94 0.56 74.33%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 12/08/10 21/05/10 19/02/10 09/11/09 20/08/09 12/05/09 -
Price 7.10 6.98 6.92 6.90 5.75 4.59 3.90 -
P/RPS 1.88 1.94 2.00 2.00 1.61 1.28 1.06 46.47%
P/EPS 12.28 13.90 13.35 14.03 11.55 9.39 19.73 -27.08%
EY 8.14 7.20 7.49 7.13 8.66 10.65 5.07 37.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.30 1.33 1.35 1.14 0.94 0.82 33.82%

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