[EONCAP] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -1.95%
YoY- 2.65%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,349,984 3,244,289 2,252,531 2,085,128 1,965,547 1,742,277 995,355 15.37%
PBT 188,960 221,093 390,296 413,141 409,534 373,610 126,037 6.97%
Tax -20,854 -76,681 -112,202 -115,750 -119,831 -109,080 -34,274 -7.94%
NP 168,106 144,412 278,094 297,391 289,703 264,530 91,763 10.60%
-
NP to SH 168,106 144,412 278,094 297,391 289,703 264,530 91,763 10.60%
-
Tax Rate 11.04% 34.68% 28.75% 28.02% 29.26% 29.20% 27.19% -
Total Cost 2,181,878 3,099,877 1,974,437 1,787,737 1,675,844 1,477,747 903,592 15.81%
-
Net Worth 2,773,076 3,061,150 2,974,383 2,677,028 2,079,583 2,219,541 1,742,311 8.04%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 107,911 110,922 59,597 45,196 - - -
Div Payout % - 74.72% 39.89% 20.04% 15.60% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 2,773,076 3,061,150 2,974,383 2,677,028 2,079,583 2,219,541 1,742,311 8.04%
NOSH 693,269 693,242 693,329 693,530 693,194 691,446 691,393 0.04%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.15% 4.45% 12.35% 14.26% 14.74% 15.18% 9.22% -
ROE 6.06% 4.72% 9.35% 11.11% 13.93% 11.92% 5.27% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 338.97 467.99 324.89 300.65 283.55 251.98 143.96 15.32%
EPS 24.25 20.83 40.11 42.88 41.79 38.26 13.27 10.56%
DPS 0.00 15.57 16.00 8.60 6.50 0.00 0.00 -
NAPS 4.00 4.4157 4.29 3.86 3.00 3.21 2.52 7.99%
Adjusted Per Share Value based on latest NOSH - 693,530
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 338.96 467.96 324.91 300.76 283.51 251.31 143.57 15.37%
EPS 24.25 20.83 40.11 42.90 41.79 38.16 13.24 10.60%
DPS 0.00 15.57 16.00 8.60 6.52 0.00 0.00 -
NAPS 3.9999 4.4154 4.2903 3.8614 2.9996 3.2015 2.5131 8.04%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 4.18 6.85 5.75 5.40 5.50 4.20 0.00 -
P/RPS 1.23 1.46 1.77 1.80 1.94 1.67 0.00 -
P/EPS 17.24 32.88 14.34 12.59 13.16 10.98 0.00 -
EY 5.80 3.04 6.98 7.94 7.60 9.11 0.00 -
DY 0.00 2.27 2.78 1.59 1.18 0.00 0.00 -
P/NAPS 1.05 1.55 1.34 1.40 1.83 1.31 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 07/11/08 16/11/07 21/11/06 18/11/05 17/11/04 11/02/04 18/12/02 -
Price 3.48 6.95 6.15 5.40 5.90 5.05 0.00 -
P/RPS 1.03 1.49 1.89 1.80 2.08 2.00 0.00 -
P/EPS 14.35 33.36 15.33 12.59 14.12 13.20 0.00 -
EY 6.97 3.00 6.52 7.94 7.08 7.58 0.00 -
DY 0.00 2.24 2.60 1.59 1.10 0.00 0.00 -
P/NAPS 0.87 1.57 1.43 1.40 1.97 1.57 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