[EONCAP] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 61.78%
YoY- 401.09%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,149,158 1,989,939 2,052,073 1,375,494 643,654 638,693 401,671 32.23%
PBT 425,900 386,583 454,793 249,766 35,614 14,685 -216,289 -
Tax -124,305 -112,132 -123,986 -79,090 -1,553 6,299 216,289 -
NP 301,595 274,451 330,807 170,676 34,061 20,984 0 -
-
NP to SH 301,595 274,451 330,807 170,676 34,061 19,697 -216,924 -
-
Tax Rate 29.19% 29.01% 27.26% 31.67% 4.36% -42.89% - -
Total Cost 1,847,563 1,715,488 1,721,266 1,204,818 609,593 617,709 401,671 28.94%
-
Net Worth 2,903,822 2,566,230 2,383,681 1,919,737 323,805 296,502 270,447 48.50%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 110,922 59,597 45,196 - - - - -
Div Payout % 36.78% 21.72% 13.66% - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,903,822 2,566,230 2,383,681 1,919,737 323,805 296,502 270,447 48.50%
NOSH 693,400 693,575 692,930 693,046 420,526 429,714 422,575 8.60%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 14.03% 13.79% 16.12% 12.41% 5.29% 3.29% 0.00% -
ROE 10.39% 10.69% 13.88% 8.89% 10.52% 6.64% -80.21% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 309.94 286.91 296.14 198.47 153.06 148.63 95.05 21.76%
EPS 43.50 39.57 47.74 24.63 8.10 4.58 -51.33 -
DPS 16.00 8.60 6.50 0.00 0.00 0.00 0.00 -
NAPS 4.1878 3.70 3.44 2.77 0.77 0.69 0.64 36.74%
Adjusted Per Share Value based on latest NOSH - 693,046
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 310.00 287.03 295.99 198.40 92.84 92.13 57.94 32.23%
EPS 43.50 39.59 47.72 24.62 4.91 2.84 -31.29 -
DPS 16.00 8.60 6.52 0.00 0.00 0.00 0.00 -
NAPS 4.1885 3.7016 3.4382 2.769 0.4671 0.4277 0.3901 48.50%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 5.80 5.65 5.60 2.49 0.00 0.00 0.00 -
P/RPS 1.87 1.97 1.89 1.25 0.00 0.00 0.00 -
P/EPS 13.33 14.28 11.73 10.11 0.00 0.00 0.00 -
EY 7.50 7.00 8.53 9.89 0.00 0.00 0.00 -
DY 2.76 1.52 1.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.53 1.63 0.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 02/06/06 17/06/05 13/05/04 30/05/03 16/05/02 29/05/01 - -
Price 6.10 5.20 4.84 2.79 0.00 0.00 0.00 -
P/RPS 1.97 1.81 1.63 1.41 0.00 0.00 0.00 -
P/EPS 14.02 13.14 10.14 11.33 0.00 0.00 0.00 -
EY 7.13 7.61 9.86 8.83 0.00 0.00 0.00 -
DY 2.62 1.65 1.34 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.41 1.41 1.01 0.00 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