[EONCAP] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
11-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 13.33%
YoY- 188.28%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,252,531 2,085,128 1,965,547 1,742,277 995,355 649,687 564,885 25.91%
PBT 390,296 413,141 409,534 373,610 126,037 25,173 -55,732 -
Tax -112,202 -115,750 -119,831 -109,080 -34,274 4,628 68,569 -
NP 278,094 297,391 289,703 264,530 91,763 29,801 12,837 66.92%
-
NP to SH 278,094 297,391 289,703 264,530 91,763 29,801 -56,757 -
-
Tax Rate 28.75% 28.02% 29.26% 29.20% 27.19% -18.38% - -
Total Cost 1,974,437 1,787,737 1,675,844 1,477,747 903,592 619,886 552,048 23.65%
-
Net Worth 2,974,383 2,677,028 2,079,583 2,219,541 1,742,311 307,787 277,444 48.46%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 110,922 59,597 45,196 - - - - -
Div Payout % 39.89% 20.04% 15.60% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,974,383 2,677,028 2,079,583 2,219,541 1,742,311 307,787 277,444 48.46%
NOSH 693,329 693,530 693,194 691,446 691,393 415,928 414,096 8.96%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.35% 14.26% 14.74% 15.18% 9.22% 4.59% 2.27% -
ROE 9.35% 11.11% 13.93% 11.92% 5.27% 9.68% -20.46% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 324.89 300.65 283.55 251.98 143.96 156.20 136.41 15.55%
EPS 40.11 42.88 41.79 38.26 13.27 7.16 -13.71 -
DPS 16.00 8.60 6.50 0.00 0.00 0.00 0.00 -
NAPS 4.29 3.86 3.00 3.21 2.52 0.74 0.67 36.24%
Adjusted Per Share Value based on latest NOSH - 691,446
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 324.91 300.76 283.51 251.31 143.57 93.71 81.48 25.91%
EPS 40.11 42.90 41.79 38.16 13.24 4.30 -8.19 -
DPS 16.00 8.60 6.52 0.00 0.00 0.00 0.00 -
NAPS 4.2903 3.8614 2.9996 3.2015 2.5131 0.444 0.4002 48.46%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 5.75 5.40 5.50 4.20 0.00 0.00 0.00 -
P/RPS 1.77 1.80 1.94 1.67 0.00 0.00 0.00 -
P/EPS 14.34 12.59 13.16 10.98 0.00 0.00 0.00 -
EY 6.98 7.94 7.60 9.11 0.00 0.00 0.00 -
DY 2.78 1.59 1.18 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.40 1.83 1.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 18/11/05 17/11/04 11/02/04 18/12/02 23/11/01 29/11/00 -
Price 6.15 5.40 5.90 5.05 0.00 0.00 0.00 -
P/RPS 1.89 1.80 2.08 2.00 0.00 0.00 0.00 -
P/EPS 15.33 12.59 14.12 13.20 0.00 0.00 0.00 -
EY 6.52 7.94 7.08 7.58 0.00 0.00 0.00 -
DY 2.60 1.59 1.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.40 1.97 1.57 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