[EONCAP] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.35%
YoY- 162.27%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 2,901,223 2,398,262 2,553,928 3,041,787 2,462,195 2,149,158 1,989,939 6.48%
PBT 622,985 446,791 210,468 338,958 260,696 425,900 386,583 8.27%
Tax -158,487 -87,433 -73,449 -55,693 -87,580 -124,305 -112,132 5.93%
NP 464,498 359,358 137,019 283,265 173,116 301,595 274,451 9.16%
-
NP to SH 464,498 359,358 137,019 283,265 173,116 301,595 274,451 9.16%
-
Tax Rate 25.44% 19.57% 34.90% 16.43% 33.59% 29.19% 29.01% -
Total Cost 2,436,725 2,038,904 2,416,909 2,758,522 2,289,079 1,847,563 1,715,488 6.02%
-
Net Worth 4,076,719 3,617,389 3,296,902 3,210,747 3,052,994 2,903,822 2,566,230 8.01%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - 107,911 110,922 59,597 -
Div Payout % - - - - 62.33% 36.78% 21.72% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 4,076,719 3,617,389 3,296,902 3,210,747 3,052,994 2,903,822 2,566,230 8.01%
NOSH 693,284 693,238 693,048 693,466 693,862 693,400 693,575 -0.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 16.01% 14.98% 5.37% 9.31% 7.03% 14.03% 13.79% -
ROE 11.39% 9.93% 4.16% 8.82% 5.67% 10.39% 10.69% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 418.48 345.95 368.51 438.64 354.85 309.94 286.91 6.49%
EPS 67.00 51.84 19.77 40.85 24.95 43.50 39.57 9.16%
DPS 0.00 0.00 0.00 0.00 15.55 16.00 8.60 -
NAPS 5.8803 5.2181 4.7571 4.63 4.40 4.1878 3.70 8.02%
Adjusted Per Share Value based on latest NOSH - 693,238
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 418.48 345.93 368.38 438.75 355.15 310.00 287.03 6.48%
EPS 67.00 51.83 19.76 40.86 24.97 43.50 39.59 9.16%
DPS 0.00 0.00 0.00 0.00 15.57 16.00 8.60 -
NAPS 5.8803 5.2178 4.7555 4.6312 4.4037 4.1885 3.7016 8.01%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 7.00 7.03 2.68 4.58 6.70 5.80 5.65 -
P/RPS 1.67 2.03 0.73 1.04 1.89 1.87 1.97 -2.71%
P/EPS 10.45 13.56 13.56 11.21 26.85 13.33 14.28 -5.06%
EY 9.57 7.37 7.38 8.92 3.72 7.50 7.00 5.34%
DY 0.00 0.00 0.00 0.00 2.32 2.76 1.52 -
P/NAPS 1.19 1.35 0.56 0.99 1.52 1.38 1.53 -4.10%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 10/05/11 21/05/10 12/05/09 16/05/08 25/05/07 02/06/06 17/06/05 -
Price 7.52 6.92 3.90 5.15 6.80 6.10 5.20 -
P/RPS 1.80 2.00 1.06 1.17 1.92 1.97 1.81 -0.09%
P/EPS 11.22 13.35 19.73 12.61 27.25 14.02 13.14 -2.59%
EY 8.91 7.49 5.07 7.93 3.67 7.13 7.61 2.66%
DY 0.00 0.00 0.00 0.00 2.29 2.62 1.65 -
P/NAPS 1.28 1.33 0.82 1.11 1.55 1.46 1.41 -1.59%

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