[EONCAP] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -4.33%
YoY- 35.59%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,838,765 2,186,983 2,057,169 2,018,983 1,741,007 629,196 641,530 28.11%
PBT 208,118 409,780 428,277 438,519 338,185 40,317 26,416 41.03%
Tax -68,066 -122,861 -124,968 -122,032 -104,775 -1,899 4,576 -
NP 140,052 286,919 303,309 316,487 233,410 38,418 30,992 28.56%
-
NP to SH 140,052 286,919 303,309 316,487 233,410 38,418 30,992 28.56%
-
Tax Rate 32.71% 29.98% 29.18% 27.83% 30.98% 4.71% -17.32% -
Total Cost 2,698,713 1,900,064 1,753,860 1,702,496 1,507,597 590,778 610,538 28.09%
-
Net Worth 3,014,428 2,904,965 2,613,140 2,411,378 2,128,542 340,223 300,239 46.85%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 107,911 110,922 59,597 45,196 - - - -
Div Payout % 77.05% 38.66% 19.65% 14.28% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 3,014,428 2,904,965 2,613,140 2,411,378 2,128,542 340,223 300,239 46.85%
NOSH 693,418 693,309 693,140 692,924 693,336 420,029 416,999 8.84%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.93% 13.12% 14.74% 15.68% 13.41% 6.11% 4.83% -
ROE 4.65% 9.88% 11.61% 13.12% 10.97% 11.29% 10.32% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 409.39 315.44 296.79 291.37 251.11 149.80 153.84 17.70%
EPS 20.20 41.38 43.76 45.67 33.66 9.15 7.43 18.13%
DPS 15.56 16.00 8.60 6.50 0.00 0.00 0.00 -
NAPS 4.3472 4.19 3.77 3.48 3.07 0.81 0.72 34.92%
Adjusted Per Share Value based on latest NOSH - 692,924
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 409.47 315.45 296.73 291.22 251.12 90.76 92.53 28.11%
EPS 20.20 41.39 43.75 45.65 33.67 5.54 4.47 28.56%
DPS 15.57 16.00 8.60 6.52 0.00 0.00 0.00 -
NAPS 4.348 4.1902 3.7692 3.4782 3.0702 0.4907 0.4331 46.85%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 6.75 5.95 5.15 4.62 3.10 0.00 0.00 -
P/RPS 1.65 1.89 1.74 1.59 1.23 0.00 0.00 -
P/EPS 33.42 14.38 11.77 10.12 9.21 0.00 0.00 -
EY 2.99 6.96 8.50 9.89 10.86 0.00 0.00 -
DY 2.31 2.69 1.67 1.41 0.00 0.00 0.00 -
P/NAPS 1.55 1.42 1.37 1.33 1.01 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 25/08/06 29/08/05 27/08/04 26/08/03 11/10/02 27/08/01 -
Price 7.00 5.75 5.45 5.10 4.68 0.00 0.00 -
P/RPS 1.71 1.82 1.84 1.75 1.86 0.00 0.00 -
P/EPS 34.66 13.89 12.45 11.17 13.90 0.00 0.00 -
EY 2.89 7.20 8.03 8.96 7.19 0.00 0.00 -
DY 2.22 2.78 1.58 1.27 0.00 0.00 0.00 -
P/NAPS 1.61 1.37 1.45 1.47 1.52 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