[EONCAP] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -8.47%
YoY- 154.98%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 2,764,345 2,393,315 2,580,588 1,918,852 2,369,029 2,095,793 1,990,082 5.62%
PBT 589,607 421,930 207,611 278,817 318,921 400,327 401,334 6.61%
Tax -149,519 -80,826 -73,834 -61,748 -106,444 -117,162 -118,185 3.99%
NP 440,088 341,104 133,777 217,069 212,477 283,165 283,149 7.62%
-
NP to SH 440,088 341,104 133,777 217,069 212,477 283,165 283,149 7.62%
-
Tax Rate 25.36% 19.16% 35.56% 22.15% 33.38% 29.27% 29.45% -
Total Cost 2,324,257 2,052,211 2,446,811 1,701,783 2,156,552 1,812,628 1,706,933 5.27%
-
Net Worth 3,957,880 3,553,276 3,254,864 3,190,457 2,997,485 2,824,649 2,601,252 7.24%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 40,625 69,318 110,917 110,909 59,614 -
Div Payout % - - 30.37% 31.93% 52.20% 39.17% 21.05% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 3,957,880 3,553,276 3,254,864 3,190,457 2,997,485 2,824,649 2,601,252 7.24%
NOSH 693,161 693,159 704,089 693,185 693,236 693,182 693,186 -0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 15.92% 14.25% 5.18% 11.31% 8.97% 13.51% 14.23% -
ROE 11.12% 9.60% 4.11% 6.80% 7.09% 10.02% 10.89% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 398.80 345.28 366.51 276.82 341.73 302.34 287.09 5.62%
EPS 63.49 49.21 19.30 31.00 30.65 40.85 40.85 7.62%
DPS 0.00 0.00 5.77 10.00 16.00 16.00 8.60 -
NAPS 5.7099 5.1262 4.6228 4.6026 4.3239 4.0749 3.7526 7.24%
Adjusted Per Share Value based on latest NOSH - 693,592
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 398.73 345.21 372.23 276.78 341.71 302.30 287.05 5.62%
EPS 63.48 49.20 19.30 31.31 30.65 40.84 40.84 7.62%
DPS 0.00 0.00 5.86 10.00 16.00 16.00 8.60 -
NAPS 5.7089 5.1253 4.6948 4.6019 4.3236 4.0743 3.7521 7.24%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 7.10 6.84 3.20 6.60 6.60 5.05 5.80 -
P/RPS 1.78 1.98 0.87 2.38 1.93 1.67 2.02 -2.08%
P/EPS 11.18 13.90 16.84 21.08 21.53 12.36 14.20 -3.90%
EY 8.94 7.19 5.94 4.74 4.64 8.09 7.04 4.06%
DY 0.00 0.00 1.80 1.52 2.42 3.17 1.48 -
P/NAPS 1.24 1.33 0.69 1.43 1.53 1.24 1.55 -3.64%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 19/02/10 27/02/09 25/02/08 27/02/07 24/02/06 28/02/05 -
Price 7.14 6.90 2.94 5.00 6.55 5.40 5.90 -
P/RPS 1.79 2.00 0.80 1.81 1.92 1.79 2.06 -2.31%
P/EPS 11.25 14.02 15.47 15.97 21.37 13.22 14.44 -4.07%
EY 8.89 7.13 6.46 6.26 4.68 7.56 6.92 4.26%
DY 0.00 0.00 1.96 2.00 2.44 2.96 1.46 -
P/NAPS 1.25 1.35 0.64 1.09 1.51 1.33 1.57 -3.72%

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