[EONCAP] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -1.83%
YoY- 0.01%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,580,588 1,918,852 2,369,029 2,095,793 1,990,082 2,057,897 185,854 54.97%
PBT 207,611 278,817 318,921 400,327 401,334 450,675 37,268 33.10%
Tax -73,834 -61,748 -106,444 -117,162 -118,185 -122,282 -11,836 35.63%
NP 133,777 217,069 212,477 283,165 283,149 328,393 25,432 31.84%
-
NP to SH 133,777 217,069 212,477 283,165 283,149 328,393 25,432 31.84%
-
Tax Rate 35.56% 22.15% 33.38% 29.27% 29.45% 27.13% 31.76% -
Total Cost 2,446,811 1,701,783 2,156,552 1,812,628 1,706,933 1,729,504 160,422 57.41%
-
Net Worth 3,254,864 3,190,457 2,997,485 2,824,649 2,601,252 2,313,992 165,253 64.26%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 40,625 69,318 110,917 110,909 59,614 45,032 - -
Div Payout % 30.37% 31.93% 52.20% 39.17% 21.05% 13.71% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 3,254,864 3,190,457 2,997,485 2,824,649 2,601,252 2,313,992 165,253 64.26%
NOSH 704,089 693,185 693,236 693,182 693,186 692,812 57,781 51.63%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.18% 11.31% 8.97% 13.51% 14.23% 15.96% 13.68% -
ROE 4.11% 6.80% 7.09% 10.02% 10.89% 14.19% 15.39% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 366.51 276.82 341.73 302.34 287.09 297.04 321.65 2.19%
EPS 19.30 31.00 30.65 40.85 40.85 47.40 44.00 -12.82%
DPS 5.77 10.00 16.00 16.00 8.60 6.50 0.00 -
NAPS 4.6228 4.6026 4.3239 4.0749 3.7526 3.34 2.86 8.32%
Adjusted Per Share Value based on latest NOSH - 693,267
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 372.23 276.78 341.71 302.30 287.05 296.83 26.81 54.96%
EPS 19.30 31.31 30.65 40.84 40.84 47.37 3.67 31.83%
DPS 5.86 10.00 16.00 16.00 8.60 6.50 0.00 -
NAPS 4.6948 4.6019 4.3236 4.0743 3.7521 3.3377 0.2384 64.25%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 3.20 6.60 6.60 5.05 5.80 4.50 0.00 -
P/RPS 0.87 2.38 1.93 1.67 2.02 1.51 0.00 -
P/EPS 16.84 21.08 21.53 12.36 14.20 9.49 0.00 -
EY 5.94 4.74 4.64 8.09 7.04 10.53 0.00 -
DY 1.80 1.52 2.42 3.17 1.48 1.44 0.00 -
P/NAPS 0.69 1.43 1.53 1.24 1.55 1.35 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 25/02/08 27/02/07 24/02/06 28/02/05 19/02/04 30/04/03 -
Price 2.94 5.00 6.55 5.40 5.90 4.98 2.75 -
P/RPS 0.80 1.81 1.92 1.79 2.06 1.68 0.85 -1.00%
P/EPS 15.47 15.97 21.37 13.22 14.44 10.51 6.25 16.28%
EY 6.46 6.26 4.68 7.56 6.92 9.52 16.01 -14.02%
DY 1.96 2.00 2.44 2.96 1.46 1.31 0.00 -
P/NAPS 0.64 1.09 1.51 1.33 1.57 1.49 0.96 -6.52%

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