[EONCAP] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.89%
YoY- 105.36%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,619,010 2,475,064 2,349,984 3,244,289 2,252,531 2,085,128 1,965,547 4.89%
PBT 548,590 424,970 188,960 221,093 390,296 413,141 409,534 4.99%
Tax -147,780 -79,750 -20,854 -76,681 -112,202 -115,750 -119,831 3.55%
NP 400,810 345,220 168,106 144,412 278,094 297,391 289,703 5.55%
-
NP to SH 400,810 345,220 168,106 144,412 278,094 297,391 289,703 5.55%
-
Tax Rate 26.94% 18.77% 11.04% 34.68% 28.75% 28.02% 29.26% -
Total Cost 2,218,200 2,129,844 2,181,878 3,099,877 1,974,437 1,787,737 1,675,844 4.78%
-
Net Worth 3,861,917 3,485,555 2,773,076 3,061,150 2,974,383 2,677,028 2,079,583 10.86%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 107,911 110,922 59,597 45,196 -
Div Payout % - - - 74.72% 39.89% 20.04% 15.60% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 3,861,917 3,485,555 2,773,076 3,061,150 2,974,383 2,677,028 2,079,583 10.86%
NOSH 693,106 693,173 693,269 693,242 693,329 693,530 693,194 -0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 15.30% 13.95% 7.15% 4.45% 12.35% 14.26% 14.74% -
ROE 10.38% 9.90% 6.06% 4.72% 9.35% 11.11% 13.93% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 377.87 357.06 338.97 467.99 324.89 300.65 283.55 4.90%
EPS 57.83 49.80 24.25 20.83 40.11 42.88 41.79 5.56%
DPS 0.00 0.00 0.00 15.57 16.00 8.60 6.50 -
NAPS 5.5719 5.0284 4.00 4.4157 4.29 3.86 3.00 10.86%
Adjusted Per Share Value based on latest NOSH - 693,173
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 377.77 357.01 338.96 467.96 324.91 300.76 283.51 4.89%
EPS 57.81 49.79 24.25 20.83 40.11 42.90 41.79 5.55%
DPS 0.00 0.00 0.00 15.57 16.00 8.60 6.52 -
NAPS 5.5705 5.0276 3.9999 4.4154 4.2903 3.8614 2.9996 10.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 7.20 5.39 4.18 6.85 5.75 5.40 5.50 -
P/RPS 1.91 1.51 1.23 1.46 1.77 1.80 1.94 -0.25%
P/EPS 12.45 10.82 17.24 32.88 14.34 12.59 13.16 -0.91%
EY 8.03 9.24 5.80 3.04 6.98 7.94 7.60 0.92%
DY 0.00 0.00 0.00 2.27 2.78 1.59 1.18 -
P/NAPS 1.29 1.07 1.05 1.55 1.34 1.40 1.83 -5.65%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 09/11/09 07/11/08 16/11/07 21/11/06 18/11/05 17/11/04 -
Price 7.10 5.75 3.48 6.95 6.15 5.40 5.90 -
P/RPS 1.88 1.61 1.03 1.49 1.89 1.80 2.08 -1.67%
P/EPS 12.28 11.55 14.35 33.36 15.33 12.59 14.12 -2.29%
EY 8.14 8.66 6.97 3.00 6.52 7.94 7.08 2.35%
DY 0.00 0.00 0.00 2.24 2.60 1.59 1.10 -
P/NAPS 1.27 1.14 0.87 1.57 1.43 1.40 1.97 -7.05%

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