[EONCAP] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
17-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -8.46%
YoY- 9.52%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 3,244,289 2,252,531 2,085,128 1,965,547 1,742,277 995,355 649,687 30.72%
PBT 221,093 390,296 413,141 409,534 373,610 126,037 25,173 43.61%
Tax -76,681 -112,202 -115,750 -119,831 -109,080 -34,274 4,628 -
NP 144,412 278,094 297,391 289,703 264,530 91,763 29,801 30.06%
-
NP to SH 144,412 278,094 297,391 289,703 264,530 91,763 29,801 30.06%
-
Tax Rate 34.68% 28.75% 28.02% 29.26% 29.20% 27.19% -18.38% -
Total Cost 3,099,877 1,974,437 1,787,737 1,675,844 1,477,747 903,592 619,886 30.75%
-
Net Worth 3,061,150 2,974,383 2,677,028 2,079,583 2,219,541 1,742,311 307,787 46.62%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 107,911 110,922 59,597 45,196 - - - -
Div Payout % 74.72% 39.89% 20.04% 15.60% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 3,061,150 2,974,383 2,677,028 2,079,583 2,219,541 1,742,311 307,787 46.62%
NOSH 693,242 693,329 693,530 693,194 691,446 691,393 415,928 8.88%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.45% 12.35% 14.26% 14.74% 15.18% 9.22% 4.59% -
ROE 4.72% 9.35% 11.11% 13.93% 11.92% 5.27% 9.68% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 467.99 324.89 300.65 283.55 251.98 143.96 156.20 20.05%
EPS 20.83 40.11 42.88 41.79 38.26 13.27 7.16 19.47%
DPS 15.57 16.00 8.60 6.50 0.00 0.00 0.00 -
NAPS 4.4157 4.29 3.86 3.00 3.21 2.52 0.74 34.65%
Adjusted Per Share Value based on latest NOSH - 693,194
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 467.96 324.91 300.76 283.51 251.31 143.57 93.71 30.72%
EPS 20.83 40.11 42.90 41.79 38.16 13.24 4.30 30.06%
DPS 15.57 16.00 8.60 6.52 0.00 0.00 0.00 -
NAPS 4.4154 4.2903 3.8614 2.9996 3.2015 2.5131 0.444 46.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 6.85 5.75 5.40 5.50 4.20 0.00 0.00 -
P/RPS 1.46 1.77 1.80 1.94 1.67 0.00 0.00 -
P/EPS 32.88 14.34 12.59 13.16 10.98 0.00 0.00 -
EY 3.04 6.98 7.94 7.60 9.11 0.00 0.00 -
DY 2.27 2.78 1.59 1.18 0.00 0.00 0.00 -
P/NAPS 1.55 1.34 1.40 1.83 1.31 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 16/11/07 21/11/06 18/11/05 17/11/04 11/02/04 18/12/02 23/11/01 -
Price 6.95 6.15 5.40 5.90 5.05 0.00 0.00 -
P/RPS 1.49 1.89 1.80 2.08 2.00 0.00 0.00 -
P/EPS 33.36 15.33 12.59 14.12 13.20 0.00 0.00 -
EY 3.00 6.52 7.94 7.08 7.58 0.00 0.00 -
DY 2.24 2.60 1.59 1.10 0.00 0.00 0.00 -
P/NAPS 1.57 1.43 1.40 1.97 1.57 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