[EONCAP] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -20.42%
YoY- -45.0%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 2,764,761 2,391,807 2,578,500 3,053,533 2,369,029 2,095,799 1,990,082 5.62%
PBT 589,607 421,930 207,611 285,457 318,921 400,327 401,334 6.61%
Tax -149,519 -80,826 -73,834 -42,223 -106,444 -117,162 -118,185 3.99%
NP 440,088 341,104 133,777 243,234 212,477 283,165 283,149 7.62%
-
NP to SH 440,088 341,104 133,777 243,234 212,477 283,165 283,149 7.62%
-
Tax Rate 25.36% 19.16% 35.56% 14.79% 33.38% 29.27% 29.45% -
Total Cost 2,324,673 2,050,703 2,444,723 2,810,299 2,156,552 1,812,634 1,706,933 5.28%
-
Net Worth 3,958,432 3,555,493 2,737,692 2,773,240 2,916,230 2,824,996 2,078,974 11.32%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - 107,911 110,922 59,597 -
Div Payout % - - - - 50.79% 39.17% 21.05% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 3,958,432 3,555,493 2,737,692 2,773,240 2,916,230 2,824,996 2,078,974 11.32%
NOSH 693,257 693,592 684,423 693,310 674,444 693,267 692,991 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 15.92% 14.26% 5.19% 7.97% 8.97% 13.51% 14.23% -
ROE 11.12% 9.59% 4.89% 8.77% 7.29% 10.02% 13.62% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 398.81 344.84 376.74 440.43 351.26 302.31 287.17 5.62%
EPS 63.48 49.18 19.55 35.08 31.50 40.84 40.86 7.61%
DPS 0.00 0.00 0.00 0.00 16.00 16.00 8.60 -
NAPS 5.7099 5.1262 4.00 4.00 4.3239 4.0749 3.00 11.31%
Adjusted Per Share Value based on latest NOSH - 684,423
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 398.79 345.00 371.93 440.44 341.71 302.30 287.05 5.62%
EPS 63.48 49.20 19.30 35.08 30.65 40.84 40.84 7.62%
DPS 0.00 0.00 0.00 0.00 15.57 16.00 8.60 -
NAPS 5.7097 5.1285 3.9489 4.0001 4.2064 4.0748 2.9987 11.32%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 7.10 6.84 3.20 6.60 6.60 5.05 5.80 -
P/RPS 1.78 1.98 0.85 1.50 1.88 1.67 2.02 -2.08%
P/EPS 11.18 13.91 16.37 18.81 20.95 12.36 14.20 -3.90%
EY 8.94 7.19 6.11 5.32 4.77 8.09 7.04 4.06%
DY 0.00 0.00 0.00 0.00 2.42 3.17 1.48 -
P/NAPS 1.24 1.33 0.80 1.65 1.53 1.24 1.93 -7.10%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 19/02/10 27/02/09 25/02/08 27/02/07 24/02/06 28/02/05 -
Price 7.14 6.90 2.94 5.00 6.55 5.40 5.90 -
P/RPS 1.79 2.00 0.78 1.14 1.86 1.79 2.05 -2.23%
P/EPS 11.25 14.03 15.04 14.25 20.79 13.22 14.44 -4.07%
EY 8.89 7.13 6.65 7.02 4.81 7.56 6.93 4.23%
DY 0.00 0.00 0.00 0.00 2.44 2.96 1.46 -
P/NAPS 1.25 1.35 0.74 1.25 1.51 1.33 1.97 -7.29%

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