[EONCAP] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 36.76%
YoY- 507.55%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,186,983 2,057,169 2,018,983 1,741,007 629,196 641,530 487,643 28.40%
PBT 409,780 428,277 438,519 338,185 40,317 26,416 -100,408 -
Tax -122,861 -124,968 -122,032 -104,775 -1,899 4,576 100,408 -
NP 286,919 303,309 316,487 233,410 38,418 30,992 0 -
-
NP to SH 286,919 303,309 316,487 233,410 38,418 30,992 -101,131 -
-
Tax Rate 29.98% 29.18% 27.83% 30.98% 4.71% -17.32% - -
Total Cost 1,900,064 1,753,860 1,702,496 1,507,597 590,778 610,538 487,643 25.42%
-
Net Worth 2,904,965 2,613,140 2,411,378 2,128,542 340,223 300,239 274,559 48.14%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 110,922 59,597 45,196 - - - - -
Div Payout % 38.66% 19.65% 14.28% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,904,965 2,613,140 2,411,378 2,128,542 340,223 300,239 274,559 48.14%
NOSH 693,309 693,140 692,924 693,336 420,029 416,999 428,999 8.32%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.12% 14.74% 15.68% 13.41% 6.11% 4.83% 0.00% -
ROE 9.88% 11.61% 13.12% 10.97% 11.29% 10.32% -36.83% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 315.44 296.79 291.37 251.11 149.80 153.84 113.67 18.53%
EPS 41.38 43.76 45.67 33.66 9.15 7.43 -23.57 -
DPS 16.00 8.60 6.50 0.00 0.00 0.00 0.00 -
NAPS 4.19 3.77 3.48 3.07 0.81 0.72 0.64 36.75%
Adjusted Per Share Value based on latest NOSH - 693,336
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 315.45 296.73 291.22 251.12 90.76 92.53 70.34 28.40%
EPS 41.39 43.75 45.65 33.67 5.54 4.47 -14.59 -
DPS 16.00 8.60 6.52 0.00 0.00 0.00 0.00 -
NAPS 4.1902 3.7692 3.4782 3.0702 0.4907 0.4331 0.396 48.14%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 5.95 5.15 4.62 3.10 0.00 0.00 0.00 -
P/RPS 1.89 1.74 1.59 1.23 0.00 0.00 0.00 -
P/EPS 14.38 11.77 10.12 9.21 0.00 0.00 0.00 -
EY 6.96 8.50 9.89 10.86 0.00 0.00 0.00 -
DY 2.69 1.67 1.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.37 1.33 1.01 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 29/08/05 27/08/04 26/08/03 11/10/02 27/08/01 29/08/00 -
Price 5.75 5.45 5.10 4.68 0.00 0.00 0.00 -
P/RPS 1.82 1.84 1.75 1.86 0.00 0.00 0.00 -
P/EPS 13.89 12.45 11.17 13.90 0.00 0.00 0.00 -
EY 7.20 8.03 8.96 7.19 0.00 0.00 0.00 -
DY 2.78 1.58 1.27 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.45 1.47 1.52 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