[EONCAP] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.35%
YoY- 162.27%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,764,761 2,619,010 2,496,928 2,398,262 2,391,807 2,475,064 2,488,712 7.24%
PBT 589,607 548,590 483,892 446,791 421,930 424,970 419,520 25.39%
Tax -149,519 -147,780 -135,820 -87,433 -80,826 -79,750 -80,699 50.68%
NP 440,088 400,810 348,072 359,358 341,104 345,220 338,821 18.98%
-
NP to SH 440,088 400,810 348,072 359,358 341,104 345,220 338,821 18.98%
-
Tax Rate 25.36% 26.94% 28.07% 19.57% 19.16% 18.77% 19.24% -
Total Cost 2,324,673 2,218,200 2,148,856 2,038,904 2,050,703 2,129,844 2,149,891 5.33%
-
Net Worth 3,958,432 3,861,917 3,730,312 3,617,389 3,555,493 3,485,555 3,392,710 10.79%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,958,432 3,861,917 3,730,312 3,617,389 3,555,493 3,485,555 3,392,710 10.79%
NOSH 693,257 693,106 693,070 693,238 693,592 693,173 693,394 -0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.92% 15.30% 13.94% 14.98% 14.26% 13.95% 13.61% -
ROE 11.12% 10.38% 9.33% 9.93% 9.59% 9.90% 9.99% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 398.81 377.87 360.27 345.95 344.84 357.06 358.92 7.25%
EPS 63.48 57.83 50.22 51.84 49.18 49.80 48.86 19.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7099 5.5719 5.3823 5.2181 5.1262 5.0284 4.8929 10.81%
Adjusted Per Share Value based on latest NOSH - 693,238
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 398.79 377.77 360.16 345.93 345.00 357.01 358.97 7.24%
EPS 63.48 57.81 50.21 51.83 49.20 49.79 48.87 18.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7097 5.5705 5.3806 5.2178 5.1285 5.0276 4.8937 10.79%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 7.10 7.20 6.90 7.03 6.84 5.39 4.58 -
P/RPS 1.78 1.91 1.92 2.03 1.98 1.51 1.28 24.51%
P/EPS 11.18 12.45 13.74 13.56 13.91 10.82 9.37 12.45%
EY 8.94 8.03 7.28 7.37 7.19 9.24 10.67 -11.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.29 1.28 1.35 1.33 1.07 0.94 20.22%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 22/11/10 12/08/10 21/05/10 19/02/10 09/11/09 20/08/09 -
Price 7.14 7.10 6.98 6.92 6.90 5.75 4.59 -
P/RPS 1.79 1.88 1.94 2.00 2.00 1.61 1.28 24.97%
P/EPS 11.25 12.28 13.90 13.35 14.03 11.55 9.39 12.76%
EY 8.89 8.14 7.20 7.49 7.13 8.66 10.65 -11.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.27 1.30 1.33 1.35 1.14 0.94 20.86%

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