EON CAPITAL BHD

KLSE (MYR): EONCAP (5266)

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

Last Price

2.60

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 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 2,989,320 2,901,223 2,764,345 2,393,315 2,580,588 1,918,852 2,369,029 2,095,793 1,990,082 2,057,897 185,854 646,953 17.49%
PBT 661,052 622,985 589,607 421,930 207,611 278,817 318,921 400,327 401,334 450,675 37,268 36,044 36.38%
Tax -172,148 -158,487 -149,519 -80,826 -73,834 -61,748 -106,444 -117,162 -118,185 -122,282 -11,836 -1,372 68.35%
NP 488,904 464,498 440,088 341,104 133,777 217,069 212,477 283,165 283,149 328,393 25,432 34,672 32.59%
-
NP to SH 488,904 464,498 440,088 341,104 133,777 217,069 212,477 283,165 283,149 328,393 25,432 34,672 32.59%
-
Tax Rate 26.04% 25.44% 25.36% 19.16% 35.56% 22.15% 33.38% 29.27% 29.45% 27.13% 31.76% 3.81% -
Total Cost 2,500,416 2,436,725 2,324,257 2,052,211 2,446,811 1,701,783 2,156,552 1,812,628 1,706,933 1,729,504 160,422 612,281 15.96%
-
Net Worth 4,076,719 4,076,719 3,957,880 3,553,276 3,254,864 3,190,457 2,997,485 2,824,649 2,601,252 2,313,992 165,253 321,655 32.14%
Dividend
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - 40,625 69,318 110,917 110,909 59,614 45,032 - - -
Div Payout % - - - - 30.37% 31.93% 52.20% 39.17% 21.05% 13.71% - - -
Equity
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 4,076,719 4,076,719 3,957,880 3,553,276 3,254,864 3,190,457 2,997,485 2,824,649 2,601,252 2,313,992 165,253 321,655 32.14%
NOSH 693,284 693,284 693,161 693,159 704,089 693,185 693,236 693,182 693,186 692,812 57,781 417,734 5.78%
Ratio Analysis
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 16.36% 16.01% 15.92% 14.25% 5.18% 11.31% 8.97% 13.51% 14.23% 15.96% 13.68% 5.36% -
ROE 11.99% 11.39% 11.12% 9.60% 4.11% 6.80% 7.09% 10.02% 10.89% 14.19% 15.39% 10.78% -
Per Share
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 431.18 418.48 398.80 345.28 366.51 276.82 341.73 302.34 287.09 297.04 321.65 154.87 11.07%
EPS 70.52 67.00 63.49 49.21 19.30 31.00 30.65 40.85 40.85 47.40 44.00 8.30 25.34%
DPS 0.00 0.00 0.00 0.00 5.77 10.00 16.00 16.00 8.60 6.50 0.00 0.00 -
NAPS 5.8803 5.8803 5.7099 5.1262 4.6228 4.6026 4.3239 4.0749 3.7526 3.34 2.86 0.77 24.91%
Adjusted Per Share Value based on latest NOSH - 693,284
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 431.18 418.48 398.73 345.21 372.23 276.78 341.71 302.30 287.05 296.83 26.81 93.32 17.49%
EPS 70.52 67.00 63.48 49.20 19.30 31.31 30.65 40.84 40.84 47.37 3.67 5.00 32.60%
DPS 0.00 0.00 0.00 0.00 5.86 10.00 16.00 16.00 8.60 6.50 0.00 0.00 -
NAPS 5.8803 5.8803 5.7089 5.1253 4.6948 4.6019 4.3236 4.0743 3.7521 3.3377 0.2384 0.464 32.14%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/03/11 31/03/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 7.00 7.00 7.10 6.84 3.20 6.60 6.60 5.05 5.80 4.50 0.00 0.00 -
P/RPS 1.62 1.67 1.78 1.98 0.87 2.38 1.93 1.67 2.02 1.51 0.00 0.00 -
P/EPS 9.93 10.45 11.18 13.90 16.84 21.08 21.53 12.36 14.20 9.49 0.00 0.00 -
EY 10.07 9.57 8.94 7.19 5.94 4.74 4.64 8.09 7.04 10.53 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 1.80 1.52 2.42 3.17 1.48 1.44 0.00 0.00 -
P/NAPS 1.19 1.19 1.24 1.33 0.69 1.43 1.53 1.24 1.55 1.35 0.00 0.00 -
Price Multiplier on Announcement Date
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 10/05/11 10/05/11 28/02/11 19/02/10 27/02/09 25/02/08 27/02/07 24/02/06 28/02/05 19/02/04 30/04/03 22/02/02 -
Price 7.52 7.52 7.14 6.90 2.94 5.00 6.55 5.40 5.90 4.98 2.75 0.00 -
P/RPS 1.74 1.80 1.79 2.00 0.80 1.81 1.92 1.79 2.06 1.68 0.85 0.00 -
P/EPS 10.66 11.22 11.25 14.02 15.47 15.97 21.37 13.22 14.44 10.51 6.25 0.00 -
EY 9.38 8.91 8.89 7.13 6.46 6.26 4.68 7.56 6.92 9.52 16.01 0.00 -
DY 0.00 0.00 0.00 0.00 1.96 2.00 2.44 2.96 1.46 1.31 0.00 0.00 -
P/NAPS 1.28 1.28 1.25 1.35 0.64 1.09 1.51 1.33 1.57 1.49 0.96 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