[EONCAP] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2.26%
YoY- -13.78%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 3,053,533 2,369,029 2,095,799 1,990,082 2,057,921 1,029,476 646,953 29.50%
PBT 285,457 318,921 400,327 401,334 450,675 152,919 36,044 41.16%
Tax -42,223 -106,444 -117,162 -118,185 -122,282 -47,418 -1,372 76.97%
NP 243,234 212,477 283,165 283,149 328,393 105,501 34,672 38.33%
-
NP to SH 243,234 212,477 283,165 283,149 328,393 105,501 34,672 38.33%
-
Tax Rate 14.79% 33.38% 29.27% 29.45% 27.13% 31.01% 3.81% -
Total Cost 2,810,299 2,156,552 1,812,634 1,706,933 1,729,528 923,975 612,281 28.89%
-
Net Worth 2,773,240 2,916,230 2,824,996 2,078,974 2,322,386 154,275 321,154 43.21%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 107,911 110,922 59,597 45,196 - - -
Div Payout % - 50.79% 39.17% 21.05% 13.76% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 2,773,240 2,916,230 2,824,996 2,078,974 2,322,386 154,275 321,154 43.21%
NOSH 693,310 674,444 693,267 692,991 695,325 57,781 417,083 8.83%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 7.97% 8.97% 13.51% 14.23% 15.96% 10.25% 5.36% -
ROE 8.77% 7.29% 10.02% 13.62% 14.14% 68.38% 10.80% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 440.43 351.26 302.31 287.17 295.97 1,781.69 155.11 18.98%
EPS 35.08 31.50 40.84 40.86 47.23 182.59 8.31 27.11%
DPS 0.00 16.00 16.00 8.60 6.50 0.00 0.00 -
NAPS 4.00 4.3239 4.0749 3.00 3.34 2.67 0.77 31.58%
Adjusted Per Share Value based on latest NOSH - 692,991
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 440.44 341.71 302.30 287.05 296.84 148.49 93.32 29.49%
EPS 35.08 30.65 40.84 40.84 47.37 15.22 5.00 38.34%
DPS 0.00 15.57 16.00 8.60 6.52 0.00 0.00 -
NAPS 4.0001 4.2064 4.0748 2.9987 3.3498 0.2225 0.4632 43.21%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 6.60 6.60 5.05 5.80 4.50 0.00 0.00 -
P/RPS 1.50 1.88 1.67 2.02 1.52 0.00 0.00 -
P/EPS 18.81 20.95 12.36 14.20 9.53 0.00 0.00 -
EY 5.32 4.77 8.09 7.04 10.50 0.00 0.00 -
DY 0.00 2.42 3.17 1.48 1.44 0.00 0.00 -
P/NAPS 1.65 1.53 1.24 1.93 1.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 27/02/07 24/02/06 28/02/05 19/02/04 30/04/03 22/02/02 -
Price 5.00 6.55 5.40 5.90 4.98 2.75 0.00 -
P/RPS 1.14 1.86 1.79 2.05 1.68 0.15 0.00 -
P/EPS 14.25 20.79 13.22 14.44 10.54 1.51 0.00 -
EY 7.02 4.81 7.56 6.93 9.48 66.40 0.00 -
DY 0.00 2.44 2.96 1.46 1.31 0.00 0.00 -
P/NAPS 1.25 1.51 1.33 1.97 1.49 1.03 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