[EONCAP] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -39.53%
YoY- 9.28%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 719,479 597,397 611,045 987,254 581,730 516,182 488,223 6.67%
PBT 165,247 100,549 95,099 88,691 75,716 95,200 110,336 6.96%
Tax -37,161 -25,201 -26,150 -25,190 -16,575 -27,234 -36,452 0.32%
NP 128,086 75,348 68,949 63,501 59,141 67,966 73,884 9.59%
-
NP to SH 128,086 75,348 68,949 63,501 59,141 67,966 73,884 9.59%
-
Tax Rate 22.49% 25.06% 27.50% 28.40% 21.89% 28.61% 33.04% -
Total Cost 591,393 522,049 542,096 923,753 522,589 448,216 414,339 6.10%
-
Net Worth 3,861,917 3,485,555 2,773,076 3,061,150 2,974,383 2,677,028 2,079,583 10.86%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 3,861,917 3,485,555 2,773,076 3,061,150 2,974,383 2,677,028 2,079,583 10.86%
NOSH 693,106 693,173 693,269 693,242 693,329 693,530 693,194 -0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 17.80% 12.61% 11.28% 6.43% 10.17% 13.17% 15.13% -
ROE 3.32% 2.16% 2.49% 2.07% 1.99% 2.54% 3.55% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 103.81 86.18 88.14 142.41 83.90 74.43 70.43 6.67%
EPS 18.48 10.87 9.95 9.16 8.53 9.80 10.66 9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5719 5.0284 4.00 4.4157 4.29 3.86 3.00 10.86%
Adjusted Per Share Value based on latest NOSH - 693,173
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 103.78 86.17 88.14 142.40 83.91 74.45 70.42 6.67%
EPS 18.48 10.87 9.95 9.16 8.53 9.80 10.66 9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5705 5.0276 3.9999 4.4154 4.2903 3.8614 2.9996 10.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 7.20 5.39 4.18 6.85 5.75 5.40 5.50 -
P/RPS 6.94 6.25 4.74 4.81 6.85 7.26 7.81 -1.94%
P/EPS 38.96 49.59 42.03 74.78 67.41 55.10 51.60 -4.57%
EY 2.57 2.02 2.38 1.34 1.48 1.81 1.94 4.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.07 1.05 1.55 1.34 1.40 1.83 -5.65%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 09/11/09 07/11/08 16/11/07 21/11/06 18/11/05 17/11/04 -
Price 7.10 5.75 3.48 6.95 6.15 5.40 5.90 -
P/RPS 6.84 6.67 3.95 4.88 7.33 7.26 8.38 -3.32%
P/EPS 38.42 52.90 34.99 75.87 72.10 55.10 55.35 -5.90%
EY 2.60 1.89 2.86 1.32 1.39 1.81 1.81 6.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.14 0.87 1.57 1.43 1.40 1.97 -7.05%

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