[EONCAP] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
12-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -3.14%
YoY- 2.73%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,496,928 2,488,712 2,726,193 2,838,765 2,186,983 2,057,169 2,018,983 3.60%
PBT 483,892 419,520 182,552 208,118 409,780 428,277 438,519 1.65%
Tax -135,820 -80,699 -19,894 -68,066 -122,861 -124,968 -122,032 1.79%
NP 348,072 338,821 162,658 140,052 286,919 303,309 316,487 1.59%
-
NP to SH 348,072 338,821 162,658 140,052 286,919 303,309 316,487 1.59%
-
Tax Rate 28.07% 19.24% 10.90% 32.71% 29.98% 29.18% 27.83% -
Total Cost 2,148,856 2,149,891 2,563,535 2,698,713 1,900,064 1,753,860 1,702,496 3.95%
-
Net Worth 3,730,312 3,392,710 3,038,635 3,014,428 2,904,965 2,613,140 2,411,378 7.53%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 107,911 110,922 59,597 45,196 -
Div Payout % - - - 77.05% 38.66% 19.65% 14.28% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 3,730,312 3,392,710 3,038,635 3,014,428 2,904,965 2,613,140 2,411,378 7.53%
NOSH 693,070 693,394 693,277 693,418 693,309 693,140 692,924 0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 13.94% 13.61% 5.97% 4.93% 13.12% 14.74% 15.68% -
ROE 9.33% 9.99% 5.35% 4.65% 9.88% 11.61% 13.12% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 360.27 358.92 393.23 409.39 315.44 296.79 291.37 3.59%
EPS 50.22 48.86 23.46 20.20 41.38 43.76 45.67 1.59%
DPS 0.00 0.00 0.00 15.56 16.00 8.60 6.50 -
NAPS 5.3823 4.8929 4.383 4.3472 4.19 3.77 3.48 7.53%
Adjusted Per Share Value based on latest NOSH - 693,070
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 360.16 358.97 393.23 409.47 315.45 296.73 291.22 3.60%
EPS 50.21 48.87 23.46 20.20 41.39 43.75 45.65 1.59%
DPS 0.00 0.00 0.00 15.57 16.00 8.60 6.52 -
NAPS 5.3806 4.8937 4.383 4.348 4.1902 3.7692 3.4782 7.53%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 6.90 4.58 4.52 6.75 5.95 5.15 4.62 -
P/RPS 1.92 1.28 1.15 1.65 1.89 1.74 1.59 3.19%
P/EPS 13.74 9.37 19.27 33.42 14.38 11.77 10.12 5.22%
EY 7.28 10.67 5.19 2.99 6.96 8.50 9.89 -4.97%
DY 0.00 0.00 0.00 2.31 2.69 1.67 1.41 -
P/NAPS 1.28 0.94 1.03 1.55 1.42 1.37 1.33 -0.63%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 12/08/10 20/08/09 18/08/08 24/08/07 25/08/06 29/08/05 27/08/04 -
Price 6.98 4.59 4.52 7.00 5.75 5.45 5.10 -
P/RPS 1.94 1.28 1.15 1.71 1.82 1.84 1.75 1.73%
P/EPS 13.90 9.39 19.27 34.66 13.89 12.45 11.17 3.70%
EY 7.20 10.65 5.19 2.89 7.20 8.03 8.96 -3.57%
DY 0.00 0.00 0.00 2.22 2.78 1.58 1.27 -
P/NAPS 1.30 0.94 1.03 1.61 1.37 1.45 1.47 -2.02%

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