[EON] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 19.47%
YoY- -22.07%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,181,592 2,768,508 1,728,392 2,011,998 2,723,438 4,573,412 5,498,288 -13.73%
PBT 59,680 78,612 82,506 19,652 90,026 464,036 561,502 -30.10%
Tax -11,016 -16,166 -5,870 -5,444 -16,202 -276,500 -307,186 -41.24%
NP 48,664 62,446 76,636 14,208 73,824 187,536 254,316 -23.22%
-
NP to SH 48,664 62,446 76,636 14,208 73,824 187,536 254,316 -23.22%
-
Tax Rate 18.46% 20.56% 7.11% 27.70% 18.00% 59.59% 54.71% -
Total Cost 2,132,928 2,706,062 1,651,756 1,997,790 2,649,614 4,385,876 5,243,972 -13.39%
-
Net Worth 637,563 637,407 821,493 1,026,964 1,018,691 2,321,968 2,340,800 -18.76%
Dividend
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 4,979 - - 24,906 49,403 999,389 -
Div Payout % - 7.97% - - 33.74% 26.34% 392.97% -
Equity
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 637,563 637,407 821,493 1,026,964 1,018,691 2,321,968 2,340,800 -18.76%
NOSH 249,048 248,987 248,937 249,263 249,068 247,017 231,533 1.17%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.23% 2.26% 4.43% 0.71% 2.71% 4.10% 4.63% -
ROE 7.63% 9.80% 9.33% 1.38% 7.25% 8.08% 10.86% -
Per Share
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 875.97 1,111.91 694.31 807.18 1,093.45 1,851.45 2,374.73 -14.73%
EPS 19.54 25.08 30.78 5.70 29.64 75.92 109.84 -24.11%
DPS 0.00 2.00 0.00 0.00 10.00 20.00 431.64 -
NAPS 2.56 2.56 3.30 4.12 4.09 9.40 10.11 -19.70%
Adjusted Per Share Value based on latest NOSH - 249,102
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 876.07 1,111.76 694.08 807.96 1,093.66 1,836.56 2,207.96 -13.73%
EPS 19.54 25.08 30.77 5.71 29.65 75.31 102.13 -23.22%
DPS 0.00 2.00 0.00 0.00 10.00 19.84 401.33 -
NAPS 2.5603 2.5597 3.2989 4.124 4.0908 9.3244 9.40 -18.76%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/03/08 24/03/08 28/09/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.80 1.80 2.01 2.71 3.88 9.45 8.95 -
P/RPS 0.21 0.16 0.29 0.34 0.35 0.51 0.38 -9.04%
P/EPS 9.21 7.18 6.53 47.54 13.09 12.45 8.15 1.97%
EY 10.86 13.93 15.32 2.10 7.64 8.03 12.27 -1.93%
DY 0.00 1.11 0.00 0.00 2.58 2.12 48.23 -
P/NAPS 0.70 0.70 0.61 0.66 0.95 1.01 0.89 -3.76%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/11/09 24/03/08 21/11/07 23/08/06 24/08/05 27/08/04 27/08/03 -
Price 0.565 1.80 2.08 2.22 3.78 3.04 9.25 -
P/RPS 0.06 0.16 0.30 0.28 0.35 0.16 0.39 -25.85%
P/EPS 2.89 7.18 6.76 38.95 12.75 4.00 8.42 -15.70%
EY 34.58 13.93 14.80 2.57 7.84 24.97 11.87 18.63%
DY 0.00 1.11 0.00 0.00 2.65 6.58 46.66 -
P/NAPS 0.22 0.70 0.63 0.54 0.92 0.32 0.91 -20.29%

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