[EON] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

24-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Sep-2009 [#2]

Profit Trend

QoQ- 138.95%

YoY- -22.07%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	1,090,796	1,384,254	864,196	1,005,999	1,361,719	2,286,706	2,749,144	-13.73%
YoY %	-21.20%	60.18%	-14.10%	-26.12%	-40.45%	-16.82%	-	-
Horiz. %	39.68%	50.35%	31.44%	36.59%	49.53%	83.18%	100.00%	-
PBT	29,840	39,306	41,253	9,826	45,013	232,018	280,751	-30.10%
YoY %	-24.08%	-4.72%	319.84%	-78.17%	-80.60%	-17.36%	-	-
Horiz. %	10.63%	14.00%	14.69%	3.50%	16.03%	82.64%	100.00%	-
Tax	-5,508	-8,083	-2,935	-2,722	-8,101	-138,250	-153,593	-41.24%
YoY %	31.86%	-175.40%	-7.83%	66.40%	94.14%	9.99%	-	-
Horiz. %	3.59%	5.26%	1.91%	1.77%	5.27%	90.01%	100.00%	-
NP	24,332	31,223	38,318	7,104	36,912	93,768	127,158	-23.22%
YoY %	-22.07%	-18.52%	439.39%	-80.75%	-60.63%	-26.26%	-	-
Horiz. %	19.14%	24.55%	30.13%	5.59%	29.03%	73.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,332	31,223	38,318	7,104	36,912	93,768	127,158	-23.22%
YoY %	-22.07%	-18.52%	439.39%	-80.75%	-60.63%	-26.26%	-	-
Horiz. %	19.14%	24.55%	30.13%	5.59%	29.03%	73.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.46%	20.56%	7.11%	27.70%	18.00%	59.59%	54.71%	-
YoY %	-10.21%	189.17%	-74.33%	53.89%	-69.79%	8.92%	-	-
Horiz. %	33.74%	37.58%	13.00%	50.63%	32.90%	108.92%	100.00%	-
Total Cost	1,066,464	1,353,031	825,878	998,895	1,324,807	2,192,938	2,621,986	-13.39%
YoY %	-21.18%	63.83%	-17.32%	-24.60%	-39.59%	-16.36%	-	-
Horiz. %	40.67%	51.60%	31.50%	38.10%	50.53%	83.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	637,563	637,407	821,493	1,026,964	1,018,691	2,321,968	2,340,800	-18.76%
YoY %	0.02%	-22.41%	-20.01%	0.81%	-56.13%	-0.80%	-	-
Horiz. %	27.24%	27.23%	35.09%	43.87%	43.52%	99.20%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	2,489	-	-	12,453	24,701	499,694	-
YoY %	-	0.00%	-	-	-49.59%	-95.06%	-	-
Horiz. %	-	0.50%	-	-	2.49%	4.94%	100.00%	-
Div Payout %	-	7.97%	-	-	33.74%	26.34%	392.97%	-
YoY %	-	0.00%	-	-	28.09%	-93.30%	-	-
Horiz. %	-	2.03%	-	-	8.59%	6.70%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	637,563	637,407	821,493	1,026,964	1,018,691	2,321,968	2,340,800	-18.76%
YoY %	0.02%	-22.41%	-20.01%	0.81%	-56.13%	-0.80%	-	-
Horiz. %	27.24%	27.23%	35.09%	43.87%	43.52%	99.20%	100.00%	-
NOSH	249,048	248,987	248,937	249,263	249,068	247,017	231,533	1.17%
YoY %	0.02%	0.02%	-0.13%	0.08%	0.83%	6.69%	-	-
Horiz. %	107.56%	107.54%	107.52%	107.66%	107.57%	106.69%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	2.23%	2.26%	4.43%	0.71%	2.71%	4.10%	4.63%	-
YoY %	-1.33%	-48.98%	523.94%	-73.80%	-33.90%	-11.45%	-	-
Horiz. %	48.16%	48.81%	95.68%	15.33%	58.53%	88.55%	100.00%	-
ROE	3.82%	4.90%	4.66%	0.69%	3.62%	4.04%	5.43%	-
YoY %	-22.04%	5.15%	575.36%	-80.94%	-10.40%	-25.60%	-	-
Horiz. %	70.35%	90.24%	85.82%	12.71%	66.67%	74.40%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	437.99	555.95	347.15	403.59	546.72	925.72	1,187.37	-14.73%
YoY %	-21.22%	60.15%	-13.98%	-26.18%	-40.94%	-22.04%	-	-
Horiz. %	36.89%	46.82%	29.24%	33.99%	46.04%	77.96%	100.00%	-
EPS	9.77	12.54	15.39	2.85	14.82	37.96	54.92	-24.11%
YoY %	-22.09%	-18.52%	440.00%	-80.77%	-60.96%	-30.88%	-	-
Horiz. %	17.79%	22.83%	28.02%	5.19%	26.98%	69.12%	100.00%	-
DPS	0.00	1.00	0.00	0.00	5.00	10.00	215.82	-
YoY %	0.00%	0.00%	0.00%	0.00%	-50.00%	-95.37%	-	-
Horiz. %	0.00%	0.46%	0.00%	0.00%	2.32%	4.63%	100.00%	-
NAPS	2.56	2.56	3.30	4.12	4.09	9.40	10.11	-19.70%
YoY %	0.00%	-22.42%	-19.90%	0.73%	-56.49%	-7.02%	-	-
Horiz. %	25.32%	25.32%	32.64%	40.75%	40.45%	92.98%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 249,102
RPS	438.03	555.88	347.04	403.98	546.83	918.28	1,103.98	-13.73%
YoY %	-21.20%	60.18%	-14.09%	-26.12%	-40.45%	-16.82%	-	-
Horiz. %	39.68%	50.35%	31.44%	36.59%	49.53%	83.18%	100.00%	-
EPS	9.77	12.54	15.39	2.85	14.82	37.65	51.06	-23.22%
YoY %	-22.09%	-18.52%	440.00%	-80.77%	-60.64%	-26.26%	-	-
Horiz. %	19.13%	24.56%	30.14%	5.58%	29.02%	73.74%	100.00%	-
DPS	0.00	1.00	0.00	0.00	5.00	9.92	200.66	-
YoY %	0.00%	0.00%	0.00%	0.00%	-49.60%	-95.06%	-	-
Horiz. %	0.00%	0.50%	0.00%	0.00%	2.49%	4.94%	100.00%	-
NAPS	2.5603	2.5597	3.2989	4.124	4.0908	9.3244	9.40	-18.76%
YoY %	0.02%	-22.41%	-20.01%	0.81%	-56.13%	-0.80%	-	-
Horiz. %	27.24%	27.23%	35.09%	43.87%	43.52%	99.20%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	24/03/08	24/03/08	28/09/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.80	1.80	2.01	2.71	3.88	9.45	8.95	-
P/RPS	0.41	0.32	0.58	0.67	0.71	1.02	0.75	-9.19%
YoY %	28.12%	-44.83%	-13.43%	-5.63%	-30.39%	36.00%	-	-
Horiz. %	54.67%	42.67%	77.33%	89.33%	94.67%	136.00%	100.00%	-
P/EPS	18.42	14.35	13.06	95.09	26.18	24.89	16.30	1.97%
YoY %	28.36%	9.88%	-86.27%	263.22%	5.18%	52.70%	-	-
Horiz. %	113.01%	88.04%	80.12%	583.37%	160.61%	152.70%	100.00%	-
EY	5.43	6.97	7.66	1.05	3.82	4.02	6.14	-1.94%
YoY %	-22.09%	-9.01%	629.52%	-72.51%	-4.98%	-34.53%	-	-
Horiz. %	88.44%	113.52%	124.76%	17.10%	62.21%	65.47%	100.00%	-
DY	0.00	0.56	0.00	0.00	1.29	1.06	24.11	-
YoY %	0.00%	0.00%	0.00%	0.00%	21.70%	-95.60%	-	-
Horiz. %	0.00%	2.32%	0.00%	0.00%	5.35%	4.40%	100.00%	-
P/NAPS	0.70	0.70	0.61	0.66	0.95	1.01	0.89	-3.76%
YoY %	0.00%	14.75%	-7.58%	-30.53%	-5.94%	13.48%	-	-
Horiz. %	78.65%	78.65%	68.54%	74.16%	106.74%	113.48%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	20/11/09	24/03/08	21/11/07	23/08/06	24/08/05	27/08/04	27/08/03	-
Price	0.565	1.80	2.08	2.22	3.78	3.04	9.25	-
P/RPS	0.13	0.32	0.60	0.55	0.69	0.33	0.78	-24.89%
YoY %	-59.38%	-46.67%	9.09%	-20.29%	109.09%	-57.69%	-	-
Horiz. %	16.67%	41.03%	76.92%	70.51%	88.46%	42.31%	100.00%	-
P/EPS	5.78	14.35	13.51	77.89	25.51	8.01	16.84	-15.70%
YoY %	-59.72%	6.22%	-82.66%	205.33%	218.48%	-52.43%	-	-
Horiz. %	34.32%	85.21%	80.23%	462.53%	151.48%	47.57%	100.00%	-
EY	17.29	6.97	7.40	1.28	3.92	12.49	5.94	18.61%
YoY %	148.06%	-5.81%	478.12%	-67.35%	-68.61%	110.27%	-	-
Horiz. %	291.08%	117.34%	124.58%	21.55%	65.99%	210.27%	100.00%	-
DY	0.00	0.56	0.00	0.00	1.32	3.29	23.33	-
YoY %	0.00%	0.00%	0.00%	0.00%	-59.88%	-85.90%	-	-
Horiz. %	0.00%	2.40%	0.00%	0.00%	5.66%	14.10%	100.00%	-
P/NAPS	0.22	0.70	0.63	0.54	0.92	0.32	0.91	-20.29%
YoY %	-68.57%	11.11%	16.67%	-41.30%	187.50%	-64.84%	-	-
Horiz. %	24.18%	76.92%	69.23%	59.34%	101.10%	35.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos