[EON] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -8.95%
YoY- -2.53%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 3,032,625 3,446,370 4,644,011 6,896,390 7,756,405 6,762,594 5,622,589 -9.77%
PBT 80,931 206,083 561,649 855,577 825,111 784,817 757,750 -31.10%
Tax -17,529 -85,843 -314,008 -410,423 -368,380 -305,412 -201,084 -33.39%
NP 63,402 120,240 247,641 445,154 456,731 479,405 556,666 -30.36%
-
NP to SH 63,402 120,240 247,641 445,154 456,731 479,405 556,666 -30.36%
-
Tax Rate 21.66% 41.65% 55.91% 47.97% 44.65% 38.92% 26.54% -
Total Cost 2,969,223 3,326,130 4,396,370 6,451,236 7,299,674 6,283,189 5,065,923 -8.51%
-
Net Worth 1,053,438 1,184,992 2,310,013 2,267,739 2,534,324 2,182,005 2,189,889 -11.47%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 57,270 278,923 553,638 1,124,899 148,539 148,296 147,436 -14.57%
Div Payout % 90.33% 231.97% 223.57% 252.70% 32.52% 30.93% 26.49% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,053,438 1,184,992 2,310,013 2,267,739 2,534,324 2,182,005 2,189,889 -11.47%
NOSH 248,452 248,948 245,746 231,402 228,750 228,482 227,166 1.50%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.09% 3.49% 5.33% 6.45% 5.89% 7.09% 9.90% -
ROE 6.02% 10.15% 10.72% 19.63% 18.02% 21.97% 25.42% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,220.61 1,384.37 1,889.76 2,980.26 3,390.77 2,959.79 2,475.09 -11.10%
EPS 25.52 48.30 100.77 192.37 199.66 209.82 245.05 -31.39%
DPS 23.00 112.00 225.29 490.00 65.00 65.00 65.00 -15.89%
NAPS 4.24 4.76 9.40 9.80 11.079 9.55 9.64 -12.78%
Adjusted Per Share Value based on latest NOSH - 231,402
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,217.82 1,383.97 1,864.91 2,769.41 3,114.76 2,715.68 2,257.88 -9.77%
EPS 25.46 48.29 99.45 178.76 183.41 192.52 223.54 -30.36%
DPS 23.00 112.01 222.33 451.73 59.65 59.55 59.21 -14.57%
NAPS 4.2303 4.7586 9.2764 9.1066 10.1772 8.7623 8.794 -11.47%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 3.04 5.10 10.10 7.90 0.00 0.00 0.00 -
P/RPS 0.25 0.37 0.53 0.27 0.00 0.00 0.00 -
P/EPS 11.91 10.56 10.02 4.11 0.00 0.00 0.00 -
EY 8.39 9.47 9.98 24.35 0.00 0.00 0.00 -
DY 7.57 21.96 22.31 62.03 0.00 0.00 0.00 -
P/NAPS 0.72 1.07 1.07 0.81 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 30/05/05 20/05/04 30/05/03 28/05/02 23/05/01 - -
Price 3.20 3.68 9.00 8.90 0.00 0.00 0.00 -
P/RPS 0.26 0.27 0.48 0.30 0.00 0.00 0.00 -
P/EPS 12.54 7.62 8.93 4.63 0.00 0.00 0.00 -
EY 7.97 13.12 11.20 21.61 0.00 0.00 0.00 -
DY 7.19 30.43 25.03 55.06 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.96 0.91 0.00 0.00 0.00 -

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
Post a Comment