EDARAN OTOMOBIL NASIONAL BHD

KLSE (MYR): EON (4774)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

1.80

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/03/10 31/03/09 31/03/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,024,348 2,024,348 2,024,348 2,419,872 1,895,003 1,834,885 3,094,103 3,901,173 4,987,051 7,427,704 7,548,331 6,361,545 -11.64%
PBT 44,293 44,292 44,293 31,928 103,550 4,464 101,833 300,528 579,681 906,550 820,342 775,258 -26.60%
Tax 4,481 4,482 4,481 -6,249 -9,307 799 -22,963 -152,501 -317,245 -417,640 -370,384 -293,948 -
NP 48,774 48,774 48,774 25,679 94,243 5,263 78,870 148,027 262,436 488,910 449,958 481,310 -21.92%
-
NP to SH 48,774 48,774 48,774 25,679 94,243 5,263 78,870 148,027 262,436 488,910 449,958 481,310 -21.92%
-
Tax Rate -10.12% -10.12% -10.12% 19.57% 8.99% -17.90% 22.55% 50.74% 54.73% 46.07% 45.15% 37.92% -
Total Cost 1,975,574 1,975,574 1,975,574 2,394,193 1,800,760 1,829,622 3,015,233 3,753,146 4,724,615 6,938,794 7,098,373 5,880,235 -11.12%
-
Net Worth 662,270 662,394 662,270 617,690 878,863 1,022,668 1,050,604 1,160,218 2,173,036 2,250,840 2,420,066 2,177,456 -12.07%
Dividend
AQR T4Q 31/03/10 31/03/09 31/03/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 273,975 33,610 341,720 57,260 277,659 559,904 1,124,273 148,523 148,228 -
Div Payout % - - - 1,066.93% 35.66% 6,492.89% 72.60% 187.57% 213.35% 229.96% 33.01% 30.80% -
Equity
AQR T4Q 31/03/10 31/03/09 31/03/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 662,270 662,394 662,270 617,690 878,863 1,022,668 1,050,604 1,160,218 2,173,036 2,250,840 2,420,066 2,177,456 -12.07%
NOSH 248,973 249,020 248,973 249,068 248,969 249,431 248,958 247,909 235,431 229,443 228,497 228,044 0.95%
Ratio Analysis
AQR T4Q 31/03/10 31/03/09 31/03/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.41% 2.41% 2.41% 1.06% 4.97% 0.29% 2.55% 3.79% 5.26% 6.58% 5.96% 7.57% -
ROE 7.36% 7.36% 7.36% 4.16% 10.72% 0.51% 7.51% 12.76% 12.08% 21.72% 18.59% 22.10% -
Per Share
AQR T4Q 31/03/10 31/03/09 31/03/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 813.08 812.92 813.08 971.57 761.14 735.63 1,242.82 1,573.63 2,118.26 3,237.27 3,303.46 2,789.61 -12.47%
EPS 19.59 19.59 19.59 10.31 37.85 2.11 31.68 59.71 111.47 213.09 196.92 211.06 -22.65%
DPS 0.00 0.00 0.00 110.00 13.50 137.00 23.00 112.00 237.82 490.00 65.00 65.00 -
NAPS 2.66 2.66 2.66 2.48 3.53 4.10 4.22 4.68 9.23 9.81 10.5912 9.5484 -12.90%
Adjusted Per Share Value based on latest NOSH - 248,973
AQR T4Q 31/03/10 31/03/09 31/03/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 812.92 812.92 812.92 971.76 760.98 736.84 1,242.51 1,566.61 2,002.67 2,982.77 3,031.21 2,554.63 -11.64%
EPS 19.59 19.59 19.59 10.31 37.85 2.11 31.67 59.44 105.39 196.33 180.69 193.28 -21.91%
DPS 0.00 0.00 0.00 110.02 13.50 137.23 22.99 111.50 224.84 451.48 59.64 59.52 -
NAPS 2.6595 2.66 2.6595 2.4805 3.5293 4.1068 4.2189 4.6591 8.7263 9.0388 9.7183 8.7441 -12.07%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/03/10 31/03/09 31/03/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/03/10 31/03/10 31/03/10 24/03/08 24/03/08 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 1.80 1.80 1.80 1.80 1.80 1.83 3.00 3.54 7.80 0.00 0.00 0.00 -
P/RPS 0.22 0.22 0.22 0.19 0.24 0.25 0.24 0.22 0.37 0.00 0.00 0.00 -
P/EPS 9.19 9.19 9.19 17.46 4.76 86.73 9.47 5.93 7.00 0.00 0.00 0.00 -
EY 10.88 10.88 10.88 5.73 21.03 1.15 10.56 16.87 14.29 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 61.11 7.50 74.86 7.67 31.64 30.49 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.68 0.73 0.51 0.45 0.71 0.76 0.85 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
AQR T4Q 31/03/10 31/03/09 31/03/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 25/05/10 25/05/10 25/05/10 24/03/08 24/03/08 23/02/07 22/02/06 24/02/05 25/02/04 26/02/03 28/02/02 26/02/01 -
Price 1.80 1.80 1.80 1.80 1.80 3.06 3.00 4.18 8.75 7.55 0.00 0.00 -
P/RPS 0.22 0.22 0.22 0.19 0.24 0.42 0.24 0.27 0.41 0.23 0.00 0.00 -
P/EPS 9.19 9.19 9.19 17.46 4.76 145.02 9.47 7.00 7.85 3.54 0.00 0.00 -
EY 10.88 10.88 10.88 5.73 21.03 0.69 10.56 14.28 12.74 28.22 0.00 0.00 -
DY 0.00 0.00 0.00 61.11 7.50 44.77 7.67 26.79 27.18 64.90 0.00 0.00 -
P/NAPS 0.68 0.68 0.68 0.73 0.51 0.75 0.71 0.89 0.95 0.77 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