[EONCAP] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -18.52%
YoY- -42.6%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 3,053,533 3,244,289 2,838,765 2,462,195 2,369,029 2,252,531 2,186,983 24.84%
PBT 285,457 221,093 208,118 260,696 318,921 390,296 409,780 -21.36%
Tax -42,223 -76,681 -68,066 -87,580 -106,444 -112,202 -122,861 -50.84%
NP 243,234 144,412 140,052 173,116 212,477 278,094 286,919 -10.40%
-
NP to SH 243,234 144,412 140,052 173,116 212,477 278,094 286,919 -10.40%
-
Tax Rate 14.79% 34.68% 32.71% 33.59% 33.38% 28.75% 29.98% -
Total Cost 2,810,299 3,099,877 2,698,713 2,289,079 2,156,552 1,974,437 1,900,064 29.72%
-
Net Worth 2,773,240 3,061,150 3,014,428 3,052,994 2,916,230 2,974,383 2,904,965 -3.03%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 107,911 107,911 107,911 107,911 110,922 110,922 -
Div Payout % - 74.72% 77.05% 62.33% 50.79% 39.89% 38.66% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,773,240 3,061,150 3,014,428 3,052,994 2,916,230 2,974,383 2,904,965 -3.03%
NOSH 693,310 693,242 693,418 693,862 674,444 693,329 693,309 0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.97% 4.45% 4.93% 7.03% 8.97% 12.35% 13.12% -
ROE 8.77% 4.72% 4.65% 5.67% 7.29% 9.35% 9.88% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 440.43 467.99 409.39 354.85 351.26 324.89 315.44 24.84%
EPS 35.08 20.83 20.20 24.95 31.50 40.11 41.38 -10.39%
DPS 0.00 15.57 15.56 15.55 16.00 16.00 16.00 -
NAPS 4.00 4.4157 4.3472 4.40 4.3239 4.29 4.19 -3.03%
Adjusted Per Share Value based on latest NOSH - 693,862
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 440.44 467.96 409.47 355.15 341.71 324.91 315.45 24.84%
EPS 35.08 20.83 20.20 24.97 30.65 40.11 41.39 -10.41%
DPS 0.00 15.57 15.57 15.57 15.57 16.00 16.00 -
NAPS 4.0001 4.4154 4.348 4.4037 4.2064 4.2903 4.1902 -3.03%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 6.60 6.85 6.75 6.70 6.60 5.75 5.95 -
P/RPS 1.50 1.46 1.65 1.89 1.88 1.77 1.89 -14.24%
P/EPS 18.81 32.88 33.42 26.85 20.95 14.34 14.38 19.54%
EY 5.32 3.04 2.99 3.72 4.77 6.98 6.96 -16.35%
DY 0.00 2.27 2.31 2.32 2.42 2.78 2.69 -
P/NAPS 1.65 1.55 1.55 1.52 1.53 1.34 1.42 10.49%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 16/11/07 24/08/07 25/05/07 27/02/07 21/11/06 25/08/06 -
Price 5.00 6.95 7.00 6.80 6.55 6.15 5.75 -
P/RPS 1.14 1.49 1.71 1.92 1.86 1.89 1.82 -26.73%
P/EPS 14.25 33.36 34.66 27.25 20.79 15.33 13.89 1.71%
EY 7.02 3.00 2.89 3.67 4.81 6.52 7.20 -1.66%
DY 0.00 2.24 2.22 2.29 2.44 2.60 2.78 -
P/NAPS 1.25 1.57 1.61 1.55 1.51 1.43 1.37 -5.91%

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