[EON] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 6.04%
YoY- 8.66%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 5,283,800 5,498,288 5,907,476 7,427,704 7,834,349 8,118,926 8,032,732 -24.34%
PBT 603,281 561,502 558,836 906,550 858,801 871,448 762,728 -14.46%
Tax -329,646 -307,186 -309,940 -417,640 -397,756 -420,510 -338,808 -1.80%
NP 273,634 254,316 248,896 488,910 461,045 450,938 423,920 -25.29%
-
NP to SH 273,634 254,316 248,896 488,910 461,045 450,938 423,920 -25.29%
-
Tax Rate 54.64% 54.71% 55.46% 46.07% 46.32% 48.25% 44.42% -
Total Cost 5,010,165 5,243,972 5,658,580 6,938,794 7,373,304 7,667,988 7,608,812 -24.29%
-
Net Worth 2,114,125 2,340,800 2,267,739 2,250,840 2,521,073 2,683,204 2,534,324 -11.37%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 669,263 999,389 - 1,124,273 1,375,130 114,521 - -
Div Payout % 244.58% 392.97% - 229.96% 298.26% 25.40% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,114,125 2,340,800 2,267,739 2,250,840 2,521,073 2,683,204 2,534,324 -11.37%
NOSH 232,577 231,533 231,402 229,443 229,188 229,042 228,750 1.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.18% 4.63% 4.21% 6.58% 5.88% 5.55% 5.28% -
ROE 12.94% 10.86% 10.98% 21.72% 18.29% 16.81% 16.73% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2,271.85 2,374.73 2,552.91 3,237.27 3,418.30 3,544.73 3,511.57 -25.17%
EPS 117.65 109.84 107.56 213.09 201.16 196.88 185.32 -26.11%
DPS 287.76 431.64 0.00 490.00 600.00 50.00 0.00 -
NAPS 9.09 10.11 9.80 9.81 11.00 11.7149 11.079 -12.34%
Adjusted Per Share Value based on latest NOSH - 230,185
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2,121.83 2,207.96 2,372.28 2,982.77 3,146.06 3,260.34 3,225.73 -24.34%
EPS 109.88 102.13 99.95 196.33 185.14 181.08 170.23 -25.29%
DPS 268.76 401.33 0.00 451.48 552.22 45.99 0.00 -
NAPS 8.4898 9.40 9.1066 9.0388 10.124 10.775 10.1772 -11.37%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 8.20 8.95 7.90 0.00 0.00 0.00 0.00 -
P/RPS 0.36 0.38 0.31 0.00 0.00 0.00 0.00 -
P/EPS 6.97 8.15 7.34 0.00 0.00 0.00 0.00 -
EY 14.35 12.27 13.62 0.00 0.00 0.00 0.00 -
DY 35.09 48.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.89 0.81 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 30/05/03 26/02/03 25/11/02 28/08/02 28/05/02 -
Price 7.80 9.25 8.90 7.55 0.00 0.00 0.00 -
P/RPS 0.34 0.39 0.35 0.23 0.00 0.00 0.00 -
P/EPS 6.63 8.42 8.27 3.54 0.00 0.00 0.00 -
EY 15.08 11.87 12.09 28.22 0.00 0.00 0.00 -
DY 36.89 46.66 0.00 64.90 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.91 0.77 0.00 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