[EON] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

29-Nov-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Sep-2004 [#3]

Profit Trend

QoQ- -3.1%

YoY- -33.59%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Annualized Quarter Result
Revenue	2,723,438	2,716,104	3,901,173	4,139,530	4,573,412	4,535,316	4,987,051	-33.21%
YoY %	0.27%	-30.38%	-5.76%	-9.49%	0.84%	-9.06%	-	-
Horiz. %	54.61%	54.46%	78.23%	83.01%	91.71%	90.94%	100.00%	-
PBT	90,026	108,928	300,528	379,504	464,036	486,708	579,681	-71.14%
YoY %	-17.35%	-63.75%	-20.81%	-18.22%	-4.66%	-16.04%	-	-
Horiz. %	15.53%	18.79%	51.84%	65.47%	80.05%	83.96%	100.00%	-
Tax	-16,202	-30,360	-152,501	-197,778	-276,500	-296,992	-317,245	-86.25%
YoY %	46.63%	80.09%	22.89%	28.47%	6.90%	6.38%	-	-
Horiz. %	5.11%	9.57%	48.07%	62.34%	87.16%	93.62%	100.00%	-
NP	73,824	78,568	148,027	181,725	187,536	189,716	262,436	-57.10%
YoY %	-6.04%	-46.92%	-18.54%	-3.10%	-1.15%	-27.71%	-	-
Horiz. %	28.13%	29.94%	56.40%	69.25%	71.46%	72.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,824	78,568	148,027	181,725	187,536	189,716	262,436	-57.10%
YoY %	-6.04%	-46.92%	-18.54%	-3.10%	-1.15%	-27.71%	-	-
Horiz. %	28.13%	29.94%	56.40%	69.25%	71.46%	72.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.00%	27.87%	50.74%	52.11%	59.59%	61.02%	54.73%	-
YoY %	-35.41%	-45.07%	-2.63%	-12.55%	-2.34%	11.49%	-	-
Horiz. %	32.89%	50.92%	92.71%	95.21%	108.88%	111.49%	100.00%	-
Total Cost	2,649,614	2,637,536	3,753,146	3,957,805	4,385,876	4,345,600	4,724,615	-32.01%
YoY %	0.46%	-29.72%	-5.17%	-9.76%	0.93%	-8.02%	-	-
Horiz. %	56.08%	55.83%	79.44%	83.77%	92.83%	91.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,018,691	1,184,992	1,160,218	1,146,305	2,321,968	2,310,013	2,173,036	-39.68%
YoY %	-14.03%	2.14%	1.21%	-50.63%	0.52%	6.30%	-	-
Horiz. %	46.88%	54.53%	53.39%	52.75%	106.85%	106.30%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Dividend
Div	24,906	-	277,659	33,010	49,403	-	559,904	-87.46%
YoY %	0.00%	-	741.14%	-33.18%	0.00%	-	-	-
Horiz. %	4.45%	-	49.59%	5.90%	8.82%	-	100.00%	-
Div Payout %	33.74%	-	187.57%	18.17%	26.34%	-	213.35%	-
YoY %	0.00%	-	932.31%	-31.02%	0.00%	-	-	-
Horiz. %	15.81%	-	87.92%	8.52%	12.35%	-	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Equity
Net Worth	1,018,691	1,184,992	1,160,218	1,146,305	2,321,968	2,310,013	2,173,036	-39.68%
YoY %	-14.03%	2.14%	1.21%	-50.63%	0.52%	6.30%	-	-
Horiz. %	46.88%	54.53%	53.39%	52.75%	106.85%	106.30%	100.00%	-
NOSH	249,068	248,948	247,909	247,582	247,017	245,746	235,431	3.82%
YoY %	0.05%	0.42%	0.13%	0.23%	0.52%	4.38%	-	-
Horiz. %	105.79%	105.74%	105.30%	105.16%	104.92%	104.38%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Ratio Analysis
NP Margin	2.71%	2.89%	3.79%	4.39%	4.10%	4.18%	5.26%	-
YoY %	-6.23%	-23.75%	-13.67%	7.07%	-1.91%	-20.53%	-	-
Horiz. %	51.52%	54.94%	72.05%	83.46%	77.95%	79.47%	100.00%	-
ROE	7.25%	6.63%	12.76%	15.85%	8.08%	8.21%	12.08%	-
YoY %	9.35%	-48.04%	-19.50%	96.16%	-1.58%	-32.04%	-	-
Horiz. %	60.02%	54.88%	105.63%	131.21%	66.89%	67.96%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Per Share
RPS	1,093.45	1,091.03	1,573.63	1,671.98	1,851.45	1,845.53	2,118.26	-35.67%
YoY %	0.22%	-30.67%	-5.88%	-9.69%	0.32%	-12.88%	-	-
Horiz. %	51.62%	51.51%	74.29%	78.93%	87.40%	87.12%	100.00%	-
EPS	29.64	31.56	59.71	73.40	75.92	77.20	111.47	-58.68%
YoY %	-6.08%	-47.14%	-18.65%	-3.32%	-1.66%	-30.74%	-	-
Horiz. %	26.59%	28.31%	53.57%	65.85%	68.11%	69.26%	100.00%	-
DPS	10.00	0.00	112.00	13.33	20.00	0.00	237.82	-87.93%
YoY %	0.00%	0.00%	740.21%	-33.35%	0.00%	0.00%	-	-
Horiz. %	4.20%	0.00%	47.09%	5.61%	8.41%	0.00%	100.00%	-
NAPS	4.09	4.76	4.68	4.63	9.40	9.40	9.23	-41.90%
YoY %	-14.08%	1.71%	1.08%	-50.74%	0.00%	1.84%	-	-
Horiz. %	44.31%	51.57%	50.70%	50.16%	101.84%	101.84%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 248,690
RPS	1,093.66	1,090.71	1,566.61	1,662.32	1,836.56	1,821.26	2,002.67	-33.21%
YoY %	0.27%	-30.38%	-5.76%	-9.49%	0.84%	-9.06%	-	-
Horiz. %	54.61%	54.46%	78.23%	83.01%	91.71%	90.94%	100.00%	-
EPS	29.65	31.55	59.44	72.98	75.31	76.18	105.39	-57.09%
YoY %	-6.02%	-46.92%	-18.55%	-3.09%	-1.14%	-27.72%	-	-
Horiz. %	28.13%	29.94%	56.40%	69.25%	71.46%	72.28%	100.00%	-
DPS	10.00	0.00	111.50	13.26	19.84	0.00	224.84	-87.47%
YoY %	0.00%	0.00%	740.87%	-33.17%	0.00%	0.00%	-	-
Horiz. %	4.45%	0.00%	49.59%	5.90%	8.82%	0.00%	100.00%	-
NAPS	4.0908	4.7586	4.6591	4.6033	9.3244	9.2764	8.7263	-39.68%
YoY %	-14.03%	2.14%	1.21%	-50.63%	0.52%	6.30%	-	-
Horiz. %	46.88%	54.53%	53.39%	52.75%	106.85%	106.30%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	-
Price	3.88	5.10	3.54	3.10	9.45	10.10	7.80	-
P/RPS	0.35	0.47	0.22	0.19	0.51	0.55	0.37	-3.64%
YoY %	-25.53%	113.64%	15.79%	-62.75%	-7.27%	48.65%	-	-
Horiz. %	94.59%	127.03%	59.46%	51.35%	137.84%	148.65%	100.00%	-
P/EPS	13.09	16.16	5.93	4.22	12.45	13.08	7.00	51.84%
YoY %	-19.00%	172.51%	40.52%	-66.10%	-4.82%	86.86%	-	-
Horiz. %	187.00%	230.86%	84.71%	60.29%	177.86%	186.86%	100.00%	-
EY	7.64	6.19	16.87	23.68	8.03	7.64	14.29	-34.15%
YoY %	23.42%	-63.31%	-28.76%	194.89%	5.10%	-46.54%	-	-
Horiz. %	53.46%	43.32%	118.05%	165.71%	56.19%	53.46%	100.00%	-
DY	2.58	0.00	31.64	4.30	2.12	0.00	30.49	-80.75%
YoY %	0.00%	0.00%	635.81%	102.83%	0.00%	0.00%	-	-
Horiz. %	8.46%	0.00%	103.77%	14.10%	6.95%	0.00%	100.00%	-
P/NAPS	0.95	1.07	0.76	0.67	1.01	1.07	0.85	7.70%
YoY %	-11.21%	40.79%	13.43%	-33.66%	-5.61%	25.88%	-	-
Horiz. %	111.76%	125.88%	89.41%	78.82%	118.82%	125.88%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	24/08/05	30/05/05	24/02/05	29/11/04	27/08/04	20/05/04	25/02/04	-
Price	3.78	3.68	4.18	3.40	3.04	9.00	8.75	-
P/RPS	0.35	0.34	0.27	0.20	0.16	0.49	0.41	-10.01%
YoY %	2.94%	25.93%	35.00%	25.00%	-67.35%	19.51%	-	-
Horiz. %	85.37%	82.93%	65.85%	48.78%	39.02%	119.51%	100.00%	-
P/EPS	12.75	11.66	7.00	4.63	4.00	11.66	7.85	38.21%
YoY %	9.35%	66.57%	51.19%	15.75%	-65.69%	48.54%	-	-
Horiz. %	162.42%	148.54%	89.17%	58.98%	50.96%	148.54%	100.00%	-
EY	7.84	8.58	14.28	21.59	24.97	8.58	12.74	-27.67%
YoY %	-8.62%	-39.92%	-33.86%	-13.54%	191.03%	-32.65%	-	-
Horiz. %	61.54%	67.35%	112.09%	169.47%	196.00%	67.35%	100.00%	-
DY	2.65	0.00	26.79	3.92	6.58	0.00	27.18	-78.84%
YoY %	0.00%	0.00%	583.42%	-40.43%	0.00%	0.00%	-	-
Horiz. %	9.75%	0.00%	98.57%	14.42%	24.21%	0.00%	100.00%	-
P/NAPS	0.92	0.77	0.89	0.73	0.32	0.96	0.95	-2.11%
YoY %	19.48%	-13.48%	21.92%	128.12%	-66.67%	1.05%	-	-
Horiz. %	96.84%	81.05%	93.68%	76.84%	33.68%	101.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos