[EON] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -4.09%
YoY- -46.32%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,895,003 3,094,103 3,901,173 4,987,051 7,427,704 7,548,331 6,361,545 -15.37%
PBT 103,550 101,833 300,528 579,681 906,550 820,342 775,258 -24.23%
Tax -9,307 -22,963 -152,501 -317,245 -417,640 -370,384 -293,948 -37.87%
NP 94,243 78,870 148,027 262,436 488,910 449,958 481,310 -20.13%
-
NP to SH 94,243 78,870 148,027 262,436 488,910 449,958 481,310 -20.13%
-
Tax Rate 8.99% 22.55% 50.74% 54.73% 46.07% 45.15% 37.92% -
Total Cost 1,800,760 3,015,233 3,753,146 4,724,615 6,938,794 7,098,373 5,880,235 -15.05%
-
Net Worth 878,863 1,050,604 1,160,218 2,173,036 2,250,840 2,420,066 2,177,456 -11.75%
Dividend
31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 33,610 57,260 277,659 559,904 1,124,273 148,523 148,228 -18.50%
Div Payout % 35.66% 72.60% 187.57% 213.35% 229.96% 33.01% 30.80% -
Equity
31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 878,863 1,050,604 1,160,218 2,173,036 2,250,840 2,420,066 2,177,456 -11.75%
NOSH 248,969 248,958 247,909 235,431 229,443 228,497 228,044 1.21%
Ratio Analysis
31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.97% 2.55% 3.79% 5.26% 6.58% 5.96% 7.57% -
ROE 10.72% 7.51% 12.76% 12.08% 21.72% 18.59% 22.10% -
Per Share
31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 761.14 1,242.82 1,573.63 2,118.26 3,237.27 3,303.46 2,789.61 -16.39%
EPS 37.85 31.68 59.71 111.47 213.09 196.92 211.06 -21.09%
DPS 13.50 23.00 112.00 237.82 490.00 65.00 65.00 -19.48%
NAPS 3.53 4.22 4.68 9.23 9.81 10.5912 9.5484 -12.82%
Adjusted Per Share Value based on latest NOSH - 243,965
31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 760.98 1,242.51 1,566.61 2,002.67 2,982.77 3,031.21 2,554.63 -15.37%
EPS 37.85 31.67 59.44 105.39 196.33 180.69 193.28 -20.13%
DPS 13.50 22.99 111.50 224.84 451.48 59.64 59.52 -18.50%
NAPS 3.5293 4.2189 4.6591 8.7263 9.0388 9.7183 8.7441 -11.75%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 24/03/08 30/12/05 31/12/04 31/12/03 - - - -
Price 1.80 3.00 3.54 7.80 0.00 0.00 0.00 -
P/RPS 0.24 0.24 0.22 0.37 0.00 0.00 0.00 -
P/EPS 4.76 9.47 5.93 7.00 0.00 0.00 0.00 -
EY 21.03 10.56 16.87 14.29 0.00 0.00 0.00 -
DY 7.50 7.67 31.64 30.49 0.00 0.00 0.00 -
P/NAPS 0.51 0.71 0.76 0.85 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 24/03/08 22/02/06 24/02/05 25/02/04 26/02/03 28/02/02 26/02/01 -
Price 1.80 3.00 4.18 8.75 7.55 0.00 0.00 -
P/RPS 0.24 0.24 0.27 0.41 0.23 0.00 0.00 -
P/EPS 4.76 9.47 7.00 7.85 3.54 0.00 0.00 -
EY 21.03 10.56 14.28 12.74 28.22 0.00 0.00 -
DY 7.50 7.67 26.79 27.18 64.90 0.00 0.00 -
P/NAPS 0.51 0.71 0.89 0.95 0.77 0.00 0.00 -

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