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

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 2.29%
YoY- 1191.26%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,369,029 2,095,793 1,990,082 2,057,897 185,854 646,953 598,323 25.76%
PBT 318,921 400,327 401,334 450,675 37,268 36,044 -4,947 -
Tax -106,444 -117,162 -118,185 -122,282 -11,836 -1,372 4,947 -
NP 212,477 283,165 283,149 328,393 25,432 34,672 0 -
-
NP to SH 212,477 283,165 283,149 328,393 25,432 34,672 -214 -
-
Tax Rate 33.38% 29.27% 29.45% 27.13% 31.76% 3.81% - -
Total Cost 2,156,552 1,812,628 1,706,933 1,729,504 160,422 612,281 598,323 23.81%
-
Net Worth 2,997,485 2,824,649 2,601,252 2,313,992 165,253 321,655 145,519 65.52%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 110,917 110,909 59,614 45,032 - - - -
Div Payout % 52.20% 39.17% 21.05% 13.71% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,997,485 2,824,649 2,601,252 2,313,992 165,253 321,655 145,519 65.52%
NOSH 693,236 693,182 693,186 692,812 57,781 417,734 213,999 21.62%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.97% 13.51% 14.23% 15.96% 13.68% 5.36% 0.00% -
ROE 7.09% 10.02% 10.89% 14.19% 15.39% 10.78% -0.15% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 341.73 302.34 287.09 297.04 321.65 154.87 279.59 3.39%
EPS 30.65 40.85 40.85 47.40 44.00 8.30 -0.10 -
DPS 16.00 16.00 8.60 6.50 0.00 0.00 0.00 -
NAPS 4.3239 4.0749 3.7526 3.34 2.86 0.77 0.68 36.09%
Adjusted Per Share Value based on latest NOSH - 695,325
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 341.71 302.30 287.05 296.83 26.81 93.32 86.30 25.76%
EPS 30.65 40.84 40.84 47.37 3.67 5.00 -0.03 -
DPS 16.00 16.00 8.60 6.50 0.00 0.00 0.00 -
NAPS 4.3236 4.0743 3.7521 3.3377 0.2384 0.464 0.2099 65.52%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 6.60 5.05 5.80 4.50 0.00 0.00 0.00 -
P/RPS 1.93 1.67 2.02 1.51 0.00 0.00 0.00 -
P/EPS 21.53 12.36 14.20 9.49 0.00 0.00 0.00 -
EY 4.64 8.09 7.04 10.53 0.00 0.00 0.00 -
DY 2.42 3.17 1.48 1.44 0.00 0.00 0.00 -
P/NAPS 1.53 1.24 1.55 1.35 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 28/02/05 19/02/04 30/04/03 22/02/02 05/04/01 -
Price 6.55 5.40 5.90 4.98 2.75 0.00 0.00 -
P/RPS 1.92 1.79 2.06 1.68 0.85 0.00 0.00 -
P/EPS 21.37 13.22 14.44 10.51 6.25 0.00 0.00 -
EY 4.68 7.56 6.92 9.52 16.01 0.00 0.00 -
DY 2.44 2.96 1.46 1.31 0.00 0.00 0.00 -
P/NAPS 1.51 1.33 1.57 1.49 0.96 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