[EONCAP] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 0.74%
YoY- 93.82%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,462,195 2,149,158 1,989,939 2,052,073 1,375,494 643,654 638,693 25.20%
PBT 260,696 425,900 386,583 454,793 249,766 35,614 14,685 61.47%
Tax -87,580 -124,305 -112,132 -123,986 -79,090 -1,553 6,299 -
NP 173,116 301,595 274,451 330,807 170,676 34,061 20,984 42.12%
-
NP to SH 173,116 301,595 274,451 330,807 170,676 34,061 19,697 43.63%
-
Tax Rate 33.59% 29.19% 29.01% 27.26% 31.67% 4.36% -42.89% -
Total Cost 2,289,079 1,847,563 1,715,488 1,721,266 1,204,818 609,593 617,709 24.38%
-
Net Worth 3,052,994 2,903,822 2,566,230 2,383,681 1,919,737 323,805 296,502 47.47%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 107,911 110,922 59,597 45,196 - - - -
Div Payout % 62.33% 36.78% 21.72% 13.66% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 3,052,994 2,903,822 2,566,230 2,383,681 1,919,737 323,805 296,502 47.47%
NOSH 693,862 693,400 693,575 692,930 693,046 420,526 429,714 8.30%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.03% 14.03% 13.79% 16.12% 12.41% 5.29% 3.29% -
ROE 5.67% 10.39% 10.69% 13.88% 8.89% 10.52% 6.64% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 354.85 309.94 286.91 296.14 198.47 153.06 148.63 15.60%
EPS 24.95 43.50 39.57 47.74 24.63 8.10 4.58 32.63%
DPS 15.55 16.00 8.60 6.50 0.00 0.00 0.00 -
NAPS 4.40 4.1878 3.70 3.44 2.77 0.77 0.69 36.15%
Adjusted Per Share Value based on latest NOSH - 692,930
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 355.15 310.00 287.03 295.99 198.40 92.84 92.13 25.20%
EPS 24.97 43.50 39.59 47.72 24.62 4.91 2.84 43.64%
DPS 15.57 16.00 8.60 6.52 0.00 0.00 0.00 -
NAPS 4.4037 4.1885 3.7016 3.4382 2.769 0.4671 0.4277 47.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 6.70 5.80 5.65 5.60 2.49 0.00 0.00 -
P/RPS 1.89 1.87 1.97 1.89 1.25 0.00 0.00 -
P/EPS 26.85 13.33 14.28 11.73 10.11 0.00 0.00 -
EY 3.72 7.50 7.00 8.53 9.89 0.00 0.00 -
DY 2.32 2.76 1.52 1.16 0.00 0.00 0.00 -
P/NAPS 1.52 1.38 1.53 1.63 0.90 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 02/06/06 17/06/05 13/05/04 30/05/03 16/05/02 29/05/01 -
Price 6.80 6.10 5.20 4.84 2.79 0.00 0.00 -
P/RPS 1.92 1.97 1.81 1.63 1.41 0.00 0.00 -
P/EPS 27.25 14.02 13.14 10.14 11.33 0.00 0.00 -
EY 3.67 7.13 7.61 9.86 8.83 0.00 0.00 -
DY 2.29 2.62 1.65 1.34 0.00 0.00 0.00 -
P/NAPS 1.55 1.46 1.41 1.41 1.01 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