[EONCAP] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 5.08%
YoY- -13.78%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,918,852 2,369,029 2,095,793 1,990,082 2,057,897 185,854 646,953 19.85%
PBT 278,817 318,921 400,327 401,334 450,675 37,268 36,044 40.60%
Tax -61,748 -106,444 -117,162 -118,185 -122,282 -11,836 -1,372 88.54%
NP 217,069 212,477 283,165 283,149 328,393 25,432 34,672 35.74%
-
NP to SH 217,069 212,477 283,165 283,149 328,393 25,432 34,672 35.74%
-
Tax Rate 22.15% 33.38% 29.27% 29.45% 27.13% 31.76% 3.81% -
Total Cost 1,701,783 2,156,552 1,812,628 1,706,933 1,729,504 160,422 612,281 18.56%
-
Net Worth 3,190,457 2,997,485 2,824,649 2,601,252 2,313,992 165,253 321,655 46.55%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 69,318 110,917 110,909 59,614 45,032 - - -
Div Payout % 31.93% 52.20% 39.17% 21.05% 13.71% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 3,190,457 2,997,485 2,824,649 2,601,252 2,313,992 165,253 321,655 46.55%
NOSH 693,185 693,236 693,182 693,186 692,812 57,781 417,734 8.80%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 11.31% 8.97% 13.51% 14.23% 15.96% 13.68% 5.36% -
ROE 6.80% 7.09% 10.02% 10.89% 14.19% 15.39% 10.78% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 276.82 341.73 302.34 287.09 297.04 321.65 154.87 10.15%
EPS 31.00 30.65 40.85 40.85 47.40 44.00 8.30 24.54%
DPS 10.00 16.00 16.00 8.60 6.50 0.00 0.00 -
NAPS 4.6026 4.3239 4.0749 3.7526 3.34 2.86 0.77 34.69%
Adjusted Per Share Value based on latest NOSH - 692,991
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 276.78 341.71 302.30 287.05 296.83 26.81 93.32 19.85%
EPS 31.31 30.65 40.84 40.84 47.37 3.67 5.00 35.74%
DPS 10.00 16.00 16.00 8.60 6.50 0.00 0.00 -
NAPS 4.6019 4.3236 4.0743 3.7521 3.3377 0.2384 0.464 46.55%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 6.60 6.60 5.05 5.80 4.50 0.00 0.00 -
P/RPS 2.38 1.93 1.67 2.02 1.51 0.00 0.00 -
P/EPS 21.08 21.53 12.36 14.20 9.49 0.00 0.00 -
EY 4.74 4.64 8.09 7.04 10.53 0.00 0.00 -
DY 1.52 2.42 3.17 1.48 1.44 0.00 0.00 -
P/NAPS 1.43 1.53 1.24 1.55 1.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 27/02/07 24/02/06 28/02/05 19/02/04 30/04/03 22/02/02 -
Price 5.00 6.55 5.40 5.90 4.98 2.75 0.00 -
P/RPS 1.81 1.92 1.79 2.06 1.68 0.85 0.00 -
P/EPS 15.97 21.37 13.22 14.44 10.51 6.25 0.00 -
EY 6.26 4.68 7.56 6.92 9.52 16.01 0.00 -
DY 2.00 2.44 2.96 1.46 1.31 0.00 0.00 -
P/NAPS 1.09 1.51 1.33 1.57 1.49 0.96 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