[EON] YoY TTM Result on 30-Sep-2007 [#2]

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

21-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#2]

Profit Trend

QoQ- 88.41%

YoY- 406.03%

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
TTM Result
Revenue	2,126,414	2,415,061	1,700,641	2,738,383	2,976,186	4,524,613	6,117,385	-15.53%
YoY %	-11.95%	42.01%	-37.90%	-7.99%	-34.22%	-26.04%	-	-
Horiz. %	34.76%	39.48%	27.80%	44.76%	48.65%	73.96%	100.00%	-
PBT	22,462	101,603	62,573	66,646	113,523	530,948	751,577	-42.93%
YoY %	-77.89%	62.38%	-6.11%	-41.29%	-78.62%	-29.36%	-	-
Horiz. %	2.99%	13.52%	8.33%	8.87%	15.10%	70.64%	100.00%	-
Tax	-3,674	-14,455	-1,010	-17,584	-22,352	-301,902	-374,744	-52.24%
YoY %	74.58%	-1,331.19%	94.26%	21.33%	92.60%	19.44%	-	-
Horiz. %	0.98%	3.86%	0.27%	4.69%	5.96%	80.56%	100.00%	-
NP	18,788	87,148	61,563	49,062	91,171	229,046	376,833	-38.07%
YoY %	-78.44%	41.56%	25.48%	-46.19%	-60.20%	-39.22%	-	-
Horiz. %	4.99%	23.13%	16.34%	13.02%	24.19%	60.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,788	87,148	61,563	49,062	91,171	229,046	376,833	-38.07%
YoY %	-78.44%	41.56%	25.48%	-46.19%	-60.20%	-39.22%	-	-
Horiz. %	4.99%	23.13%	16.34%	13.02%	24.19%	60.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.36%	14.23%	1.61%	26.38%	19.69%	56.86%	49.86%	-
YoY %	14.97%	783.85%	-93.90%	33.98%	-65.37%	14.04%	-	-
Horiz. %	32.81%	28.54%	3.23%	52.91%	39.49%	114.04%	100.00%	-
Total Cost	2,107,626	2,327,913	1,639,078	2,689,321	2,885,015	4,295,567	5,740,552	-14.79%
YoY %	-9.46%	42.03%	-39.05%	-6.78%	-32.84%	-25.17%	-	-
Horiz. %	36.71%	40.55%	28.55%	46.85%	50.26%	74.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	637,701	636,976	822,135	1,023,016	1,017,785	2,334,333	2,342,071	-18.77%
YoY %	0.11%	-22.52%	-19.64%	0.51%	-56.40%	-0.33%	-	-
Horiz. %	27.23%	27.20%	35.10%	43.68%	43.46%	99.67%	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	4,980	36,111	341,065	44,828	266,532	78,505	1,567,540	-60.11%
YoY %	-86.21%	-89.41%	660.83%	-83.18%	239.51%	-94.99%	-	-
Horiz. %	0.32%	2.30%	21.76%	2.86%	17.00%	5.01%	100.00%	-
Div Payout %	26.51%	41.44%	554.01%	91.37%	292.34%	34.28%	415.98%	-
YoY %	-36.03%	-92.52%	506.34%	-68.75%	752.80%	-91.76%	-	-
Horiz. %	6.37%	9.96%	133.18%	21.96%	70.28%	8.24%	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	637,701	636,976	822,135	1,023,016	1,017,785	2,334,333	2,342,071	-18.77%
YoY %	0.11%	-22.52%	-19.64%	0.51%	-56.40%	-0.33%	-	-
Horiz. %	27.23%	27.20%	35.10%	43.68%	43.46%	99.67%	100.00%	-
NOSH	249,102	248,818	249,131	248,305	248,847	248,333	231,658	1.16%
YoY %	0.11%	-0.13%	0.33%	-0.22%	0.21%	7.20%	-	-
Horiz. %	107.53%	107.41%	107.54%	107.19%	107.42%	107.20%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	0.88%	3.61%	3.62%	1.79%	3.06%	5.06%	6.16%	-
YoY %	-75.62%	-0.28%	102.23%	-41.50%	-39.53%	-17.86%	-	-
Horiz. %	14.29%	58.60%	58.77%	29.06%	49.68%	82.14%	100.00%	-
ROE	2.95%	13.68%	7.49%	4.80%	8.96%	9.81%	16.09%	-
YoY %	-78.44%	82.64%	56.04%	-46.43%	-8.66%	-39.03%	-	-
Horiz. %	18.33%	85.02%	46.55%	29.83%	55.69%	60.97%	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	853.63	970.61	682.63	1,102.83	1,195.99	1,821.99	2,640.69	-16.51%
YoY %	-12.05%	42.19%	-38.10%	-7.79%	-34.36%	-31.00%	-	-
Horiz. %	32.33%	36.76%	25.85%	41.76%	45.29%	69.00%	100.00%	-
EPS	7.54	35.02	24.71	19.76	36.64	92.23	162.67	-38.78%
YoY %	-78.47%	41.72%	25.05%	-46.07%	-60.27%	-43.30%	-	-
Horiz. %	4.64%	21.53%	15.19%	12.15%	22.52%	56.70%	100.00%	-
DPS	2.00	14.50	137.00	18.00	107.00	31.61	680.82	-60.61%
YoY %	-86.21%	-89.42%	661.11%	-83.18%	238.50%	-95.36%	-	-
Horiz. %	0.29%	2.13%	20.12%	2.64%	15.72%	4.64%	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 - 249,131
RPS	853.91	969.82	682.93	1,099.66	1,195.16	1,816.96	2,456.58	-15.53%
YoY %	-11.95%	42.01%	-37.90%	-7.99%	-34.22%	-26.04%	-	-
Horiz. %	34.76%	39.48%	27.80%	44.76%	48.65%	73.96%	100.00%	-
EPS	7.54	35.00	24.72	19.70	36.61	91.98	151.33	-38.07%
YoY %	-78.46%	41.59%	25.48%	-46.19%	-60.20%	-39.22%	-	-
Horiz. %	4.98%	23.13%	16.34%	13.02%	24.19%	60.78%	100.00%	-
DPS	2.00	14.50	136.96	18.00	107.03	31.53	629.48	-60.11%
YoY %	-86.21%	-89.41%	660.89%	-83.18%	239.45%	-94.99%	-	-
Horiz. %	0.32%	2.30%	21.76%	2.86%	17.00%	5.01%	100.00%	-
NAPS	2.5608	2.5579	3.3015	4.1082	4.0872	9.3741	9.4051	-18.77%
YoY %	0.11%	-22.52%	-19.64%	0.51%	-56.40%	-0.33%	-	-
Horiz. %	27.23%	27.20%	35.10%	43.68%	43.46%	99.67%	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	0.21	0.19	0.29	0.25	0.32	0.52	0.34	-7.41%
YoY %	10.53%	-34.48%	16.00%	-21.88%	-38.46%	52.94%	-	-
Horiz. %	61.76%	55.88%	85.29%	73.53%	94.12%	152.94%	100.00%	-
P/EPS	23.87	5.14	8.13	13.72	10.59	10.25	5.50	26.43%
YoY %	364.40%	-36.78%	-40.74%	29.56%	3.32%	86.36%	-	-
Horiz. %	434.00%	93.45%	147.82%	249.45%	192.55%	186.36%	100.00%	-
EY	4.19	19.46	12.29	7.29	9.44	9.76	18.18	-20.90%
YoY %	-78.47%	58.34%	68.59%	-22.78%	-3.28%	-46.31%	-	-
Horiz. %	23.05%	107.04%	67.60%	40.10%	51.93%	53.69%	100.00%	-
DY	1.11	8.06	68.16	6.64	27.58	3.35	76.07	-49.11%
YoY %	-86.23%	-88.17%	926.51%	-75.92%	723.28%	-95.60%	-	-
Horiz. %	1.46%	10.60%	89.60%	8.73%	36.26%	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	0.07	0.19	0.30	0.20	0.32	0.17	0.35	-22.67%
YoY %	-63.16%	-36.67%	50.00%	-37.50%	88.24%	-51.43%	-	-
Horiz. %	20.00%	54.29%	85.71%	57.14%	91.43%	48.57%	100.00%	-
P/EPS	7.49	5.14	8.42	11.24	10.32	3.30	5.69	4.49%
YoY %	45.72%	-38.95%	-25.09%	8.91%	212.73%	-42.00%	-	-
Horiz. %	131.63%	90.33%	147.98%	197.54%	181.37%	58.00%	100.00%	-
EY	13.35	19.46	11.88	8.90	9.69	30.34	17.59	-4.31%
YoY %	-31.40%	63.80%	33.48%	-8.15%	-68.06%	72.48%	-	-
Horiz. %	75.90%	110.63%	67.54%	50.60%	55.09%	172.48%	100.00%	-
DY	3.54	8.06	65.87	8.11	28.31	10.40	73.60	-38.42%
YoY %	-56.08%	-87.76%	712.21%	-71.35%	172.21%	-85.87%	-	-
Horiz. %	4.81%	10.95%	89.50%	11.02%	38.46%	14.13%	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