[EON] YoY TTM Result on 31-Dec-2009 [#3]

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

23-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

31-Dec-2009 [#3]

Profit Trend

QoQ- -59.49%

YoY- -91.45%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	31/12/08	31/12/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	2,048,999	2,412,376	1,827,419	2,379,582	2,936,805	4,128,849	5,514,792	-14.63%
YoY %	-15.06%	32.01%	-23.20%	-18.97%	-28.87%	-25.13%	-	-
Horiz. %	37.15%	43.74%	33.14%	43.15%	53.25%	74.87%	100.00%	-
PBT	10,698	100,286	67,083	22,611	90,843	411,848	714,910	-48.90%
YoY %	-89.33%	49.50%	196.68%	-75.11%	-77.94%	-42.39%	-	-
Horiz. %	1.50%	14.03%	9.38%	3.16%	12.71%	57.61%	100.00%	-
Tax	-3,087	-11,229	-8,089	-10,445	-19,267	-218,344	-366,558	-53.39%
YoY %	72.51%	-38.82%	22.56%	45.79%	91.18%	40.43%	-	-
Horiz. %	0.84%	3.06%	2.21%	2.85%	5.26%	59.57%	100.00%	-
NP	7,611	89,057	58,994	12,166	71,576	193,504	348,352	-45.72%
YoY %	-91.45%	50.96%	384.91%	-83.00%	-63.01%	-44.45%	-	-
Horiz. %	2.18%	25.57%	16.94%	3.49%	20.55%	55.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,611	89,057	58,994	12,166	71,576	193,504	348,352	-45.72%
YoY %	-91.45%	50.96%	384.91%	-83.00%	-63.01%	-44.45%	-	-
Horiz. %	2.18%	25.57%	16.94%	3.49%	20.55%	55.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.86%	11.20%	12.06%	46.19%	21.21%	53.02%	51.27%	-
YoY %	157.68%	-7.13%	-73.89%	117.77%	-60.00%	3.41%	-	-
Horiz. %	56.29%	21.85%	23.52%	90.09%	41.37%	103.41%	100.00%	-
Total Cost	2,041,388	2,323,319	1,768,425	2,367,416	2,865,229	3,935,345	5,166,440	-13.79%
YoY %	-12.13%	31.38%	-25.30%	-17.37%	-27.19%	-23.83%	-	-
Horiz. %	39.51%	44.97%	34.23%	45.82%	55.46%	76.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	612,266	650,457	831,085	1,010,657	1,030,774	1,151,434	2,132,966	-18.08%
YoY %	-5.87%	-21.73%	-17.77%	-1.95%	-10.48%	-46.02%	-	-
Horiz. %	28.70%	30.50%	38.96%	47.38%	48.33%	53.98%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	4,980	36,111	-	44,828	266,532	78,505	592,040	-53.40%
YoY %	-86.21%	0.00%	-	-83.18%	239.51%	-86.74%	-	-
Horiz. %	0.84%	6.10%	-	7.57%	45.02%	13.26%	100.00%	-
Div Payout %	65.44%	40.55%	-	368.47%	372.38%	40.57%	169.95%	-
YoY %	61.38%	0.00%	-	-1.05%	817.87%	-76.13%	-	-
Horiz. %	38.51%	23.86%	-	216.81%	219.11%	23.87%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	612,266	650,457	831,085	1,010,657	1,030,774	1,151,434	2,132,966	-18.08%
YoY %	-5.87%	-21.73%	-17.77%	-1.95%	-10.48%	-46.02%	-	-
Horiz. %	28.70%	30.50%	38.96%	47.38%	48.33%	53.98%	100.00%	-
NOSH	239,166	249,217	248,828	248,930	248,979	248,690	234,649	0.30%
YoY %	-4.03%	0.16%	-0.04%	-0.02%	0.12%	5.98%	-	-
Horiz. %	101.93%	106.21%	106.04%	106.09%	106.11%	105.98%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	0.37%	3.69%	3.23%	0.51%	2.44%	4.69%	6.32%	-
YoY %	-89.97%	14.24%	533.33%	-79.10%	-47.97%	-25.79%	-	-
Horiz. %	5.85%	58.39%	51.11%	8.07%	38.61%	74.21%	100.00%	-
ROE	1.24%	13.69%	7.10%	1.20%	6.94%	16.81%	16.33%	-
YoY %	-90.94%	92.82%	491.67%	-82.71%	-58.72%	2.94%	-	-
Horiz. %	7.59%	83.83%	43.48%	7.35%	42.50%	102.94%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	856.72	967.98	734.41	955.92	1,179.54	1,660.24	2,350.22	-14.89%
YoY %	-11.49%	31.80%	-23.17%	-18.96%	-28.95%	-29.36%	-	-
Horiz. %	36.45%	41.19%	31.25%	40.67%	50.19%	70.64%	100.00%	-
EPS	3.18	35.73	23.71	4.89	28.75	77.81	148.46	-45.89%
YoY %	-91.10%	50.70%	384.87%	-82.99%	-63.05%	-47.59%	-	-
Horiz. %	2.14%	24.07%	15.97%	3.29%	19.37%	52.41%	100.00%	-
DPS	2.08	14.50	0.00	18.00	107.00	32.00	255.82	-53.65%
YoY %	-85.66%	0.00%	0.00%	-83.18%	234.38%	-87.49%	-	-
Horiz. %	0.81%	5.67%	0.00%	7.04%	41.83%	12.51%	100.00%	-
NAPS	2.56	2.61	3.34	4.06	4.14	4.63	9.09	-18.33%
YoY %	-1.92%	-21.86%	-17.73%	-1.93%	-10.58%	-49.06%	-	-
Horiz. %	28.16%	28.71%	36.74%	44.66%	45.54%	50.94%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 239,166
RPS	822.82	968.75	733.84	955.58	1,179.34	1,658.03	2,214.59	-14.63%
YoY %	-15.06%	32.01%	-23.20%	-18.97%	-28.87%	-25.13%	-	-
Horiz. %	37.15%	43.74%	33.14%	43.15%	53.25%	74.87%	100.00%	-
EPS	3.06	35.76	23.69	4.89	28.74	77.71	139.89	-45.71%
YoY %	-91.44%	50.95%	384.46%	-82.99%	-63.02%	-44.45%	-	-
Horiz. %	2.19%	25.56%	16.93%	3.50%	20.54%	55.55%	100.00%	-
DPS	2.00	14.50	0.00	18.00	107.03	31.53	237.75	-53.40%
YoY %	-86.21%	0.00%	0.00%	-83.18%	239.45%	-86.74%	-	-
Horiz. %	0.84%	6.10%	0.00%	7.57%	45.02%	13.26%	100.00%	-
NAPS	2.4587	2.6121	3.3374	4.0585	4.1393	4.6239	8.5654	-18.08%
YoY %	-5.87%	-21.73%	-17.77%	-1.95%	-10.48%	-46.02%	-	-
Horiz. %	28.71%	30.50%	38.96%	47.38%	48.33%	53.98%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	20/11/09	24/03/08	31/12/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	0.565	1.80	2.08	1.93	3.52	3.10	8.20	-
P/RPS	0.07	0.19	0.28	0.20	0.30	0.19	0.35	-22.67%
YoY %	-63.16%	-32.14%	40.00%	-33.33%	57.89%	-45.71%	-	-
Horiz. %	20.00%	54.29%	80.00%	57.14%	85.71%	54.29%	100.00%	-
P/EPS	17.75	5.04	8.77	39.49	12.24	3.98	5.52	20.52%
YoY %	252.18%	-42.53%	-77.79%	222.63%	207.54%	-27.90%	-	-
Horiz. %	321.56%	91.30%	158.88%	715.40%	221.74%	72.10%	100.00%	-
EY	5.63	19.85	11.40	2.53	8.17	25.10	18.10	-17.02%
YoY %	-71.64%	74.12%	350.59%	-69.03%	-67.45%	38.67%	-	-
Horiz. %	31.10%	109.67%	62.98%	13.98%	45.14%	138.67%	100.00%	-
DY	3.69	8.06	0.00	9.33	30.40	10.32	31.20	-28.90%
YoY %	-54.22%	0.00%	0.00%	-69.31%	194.57%	-66.92%	-	-
Horiz. %	11.83%	25.83%	0.00%	29.90%	97.44%	33.08%	100.00%	-
P/NAPS	0.22	0.69	0.62	0.48	0.85	0.67	0.90	-20.15%
YoY %	-68.12%	11.29%	29.17%	-43.53%	26.87%	-25.56%	-	-
Horiz. %	24.44%	76.67%	68.89%	53.33%	94.44%	74.44%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	24/03/08	25/02/08	22/11/06	29/11/05	29/11/04	20/11/03	-
Price	1.80	1.80	1.98	1.91	3.36	3.40	7.80	-
P/RPS	0.21	0.19	0.27	0.20	0.28	0.20	0.33	-6.96%
YoY %	10.53%	-29.63%	35.00%	-28.57%	40.00%	-39.39%	-	-
Horiz. %	63.64%	57.58%	81.82%	60.61%	84.85%	60.61%	100.00%	-
P/EPS	56.56	5.04	8.35	39.08	11.69	4.37	5.25	46.21%
YoY %	1,022.22%	-39.64%	-78.63%	234.30%	167.51%	-16.76%	-	-
Horiz. %	1,077.33%	96.00%	159.05%	744.38%	222.67%	83.24%	100.00%	-
EY	1.77	19.85	11.97	2.56	8.56	22.89	19.03	-31.58%
YoY %	-91.08%	65.83%	367.58%	-70.09%	-62.60%	20.28%	-	-
Horiz. %	9.30%	104.31%	62.90%	13.45%	44.98%	120.28%	100.00%	-
DY	1.16	8.06	0.00	9.42	31.85	9.41	32.80	-41.37%
YoY %	-85.61%	0.00%	0.00%	-70.42%	238.47%	-71.31%	-	-
Horiz. %	3.54%	24.57%	0.00%	28.72%	97.10%	28.69%	100.00%	-
P/NAPS	0.70	0.69	0.59	0.47	0.81	0.73	0.86	-3.23%
YoY %	1.45%	16.95%	25.53%	-41.98%	10.96%	-15.12%	-	-
Horiz. %	81.40%	80.23%	68.60%	54.65%	94.19%	84.88%	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