[EONCAP] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 24.14%
YoY- 211.27%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,369,029 2,095,799 1,990,082 2,057,921 1,029,476 646,953 598,323 25.76%
PBT 318,921 400,327 401,334 450,675 152,919 36,044 -4,947 -
Tax -106,444 -117,162 -118,185 -122,282 -47,418 -1,372 22,923 -
NP 212,477 283,165 283,149 328,393 105,501 34,672 17,976 50.89%
-
NP to SH 212,477 283,165 283,149 328,393 105,501 34,672 -214 -
-
Tax Rate 33.38% 29.27% 29.45% 27.13% 31.01% 3.81% - -
Total Cost 2,156,552 1,812,634 1,706,933 1,729,528 923,975 612,281 580,347 24.44%
-
Net Worth 2,916,230 2,824,996 2,078,974 2,322,386 154,275 321,154 291,209 46.78%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 107,911 110,922 59,597 45,196 - - - -
Div Payout % 50.79% 39.17% 21.05% 13.76% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,916,230 2,824,996 2,078,974 2,322,386 154,275 321,154 291,209 46.78%
NOSH 674,444 693,267 692,991 695,325 57,781 417,083 428,249 7.85%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.97% 13.51% 14.23% 15.96% 10.25% 5.36% 3.00% -
ROE 7.29% 10.02% 13.62% 14.14% 68.38% 10.80% -0.07% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 351.26 302.31 287.17 295.97 1,781.69 155.11 139.71 16.60%
EPS 31.50 40.84 40.86 47.23 182.59 8.31 -0.05 -
DPS 16.00 16.00 8.60 6.50 0.00 0.00 0.00 -
NAPS 4.3239 4.0749 3.00 3.34 2.67 0.77 0.68 36.09%
Adjusted Per Share Value based on latest NOSH - 695,325
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 341.71 302.30 287.05 296.84 148.49 93.32 86.30 25.76%
EPS 30.65 40.84 40.84 47.37 15.22 5.00 -0.03 -
DPS 15.57 16.00 8.60 6.52 0.00 0.00 0.00 -
NAPS 4.2064 4.0748 2.9987 3.3498 0.2225 0.4632 0.42 46.79%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 6.60 5.05 5.80 4.50 0.00 0.00 0.00 -
P/RPS 1.88 1.67 2.02 1.52 0.00 0.00 0.00 -
P/EPS 20.95 12.36 14.20 9.53 0.00 0.00 0.00 -
EY 4.77 8.09 7.04 10.50 0.00 0.00 0.00 -
DY 2.42 3.17 1.48 1.44 0.00 0.00 0.00 -
P/NAPS 1.53 1.24 1.93 1.35 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 28/02/05 19/02/04 30/04/03 22/02/02 05/04/01 -
Price 6.55 5.40 5.90 4.98 2.75 0.00 0.00 -
P/RPS 1.86 1.79 2.05 1.68 0.15 0.00 0.00 -
P/EPS 20.79 13.22 14.44 10.54 1.51 0.00 0.00 -
EY 4.81 7.56 6.93 9.48 66.40 0.00 0.00 -
DY 2.44 2.96 1.46 1.31 0.00 0.00 0.00 -
P/NAPS 1.51 1.33 1.97 1.49 1.03 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