[EONCAP] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3.08%
YoY- -6.49%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,475,064 2,349,984 3,244,289 2,252,531 2,085,128 1,965,547 1,742,277 6.02%
PBT 424,970 188,960 221,093 390,296 413,141 409,534 373,610 2.16%
Tax -79,750 -20,854 -76,681 -112,202 -115,750 -119,831 -109,080 -5.08%
NP 345,220 168,106 144,412 278,094 297,391 289,703 264,530 4.53%
-
NP to SH 345,220 168,106 144,412 278,094 297,391 289,703 264,530 4.53%
-
Tax Rate 18.77% 11.04% 34.68% 28.75% 28.02% 29.26% 29.20% -
Total Cost 2,129,844 2,181,878 3,099,877 1,974,437 1,787,737 1,675,844 1,477,747 6.27%
-
Net Worth 3,485,555 2,773,076 3,061,150 2,974,383 2,677,028 2,079,583 2,219,541 7.80%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 107,911 110,922 59,597 45,196 - -
Div Payout % - - 74.72% 39.89% 20.04% 15.60% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 3,485,555 2,773,076 3,061,150 2,974,383 2,677,028 2,079,583 2,219,541 7.80%
NOSH 693,173 693,269 693,242 693,329 693,530 693,194 691,446 0.04%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 13.95% 7.15% 4.45% 12.35% 14.26% 14.74% 15.18% -
ROE 9.90% 6.06% 4.72% 9.35% 11.11% 13.93% 11.92% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 357.06 338.97 467.99 324.89 300.65 283.55 251.98 5.97%
EPS 49.80 24.25 20.83 40.11 42.88 41.79 38.26 4.48%
DPS 0.00 0.00 15.57 16.00 8.60 6.50 0.00 -
NAPS 5.0284 4.00 4.4157 4.29 3.86 3.00 3.21 7.76%
Adjusted Per Share Value based on latest NOSH - 693,329
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 357.01 338.96 467.96 324.91 300.76 283.51 251.31 6.02%
EPS 49.79 24.25 20.83 40.11 42.90 41.79 38.16 4.52%
DPS 0.00 0.00 15.57 16.00 8.60 6.52 0.00 -
NAPS 5.0276 3.9999 4.4154 4.2903 3.8614 2.9996 3.2015 7.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 5.39 4.18 6.85 5.75 5.40 5.50 4.20 -
P/RPS 1.51 1.23 1.46 1.77 1.80 1.94 1.67 -1.66%
P/EPS 10.82 17.24 32.88 14.34 12.59 13.16 10.98 -0.24%
EY 9.24 5.80 3.04 6.98 7.94 7.60 9.11 0.23%
DY 0.00 0.00 2.27 2.78 1.59 1.18 0.00 -
P/NAPS 1.07 1.05 1.55 1.34 1.40 1.83 1.31 -3.31%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 09/11/09 07/11/08 16/11/07 21/11/06 18/11/05 17/11/04 11/02/04 -
Price 5.75 3.48 6.95 6.15 5.40 5.90 5.05 -
P/RPS 1.61 1.03 1.49 1.89 1.80 2.08 2.00 -3.54%
P/EPS 11.55 14.35 33.36 15.33 12.59 14.12 13.20 -2.19%
EY 8.66 6.97 3.00 6.52 7.94 7.08 7.58 2.24%
DY 0.00 0.00 2.24 2.60 1.59 1.10 0.00 -
P/NAPS 1.14 0.87 1.57 1.43 1.40 1.97 1.57 -5.18%

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