[EON] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -8.86%
YoY- -10.83%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,181,592 2,511,080 2,419,872 2,556,630 2,768,508 2,649,224 1,895,003 9.83%
PBT 59,680 51,224 31,928 68,322 78,612 72,696 103,550 -30.72%
Tax -11,016 -10,492 -6,249 -11,406 -16,166 -11,004 -9,307 11.88%
NP 48,664 40,732 25,679 56,916 62,446 61,692 94,243 -35.61%
-
NP to SH 48,664 40,732 25,679 56,916 62,446 61,692 94,243 -35.61%
-
Tax Rate 18.46% 20.48% 19.57% 16.69% 20.56% 15.14% 8.99% -
Total Cost 2,132,928 2,470,348 2,394,193 2,499,714 2,706,062 2,587,532 1,800,760 11.93%
-
Net Worth 637,563 627,412 617,690 650,017 637,407 647,815 878,863 -19.24%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 273,975 3,320 4,979 9,966 33,610 -
Div Payout % - - 1,066.93% 5.83% 7.97% 16.16% 35.66% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 637,563 627,412 617,690 650,017 637,407 647,815 878,863 -19.24%
NOSH 249,048 248,973 249,068 249,049 248,987 249,159 248,969 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.23% 1.62% 1.06% 2.23% 2.26% 2.33% 4.97% -
ROE 7.63% 6.49% 4.16% 8.76% 9.80% 9.52% 10.72% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 875.97 1,008.57 971.57 1,026.56 1,111.91 1,063.26 761.14 9.81%
EPS 19.54 16.36 10.31 22.85 25.08 24.76 37.85 -35.62%
DPS 0.00 0.00 110.00 1.33 2.00 4.00 13.50 -
NAPS 2.56 2.52 2.48 2.61 2.56 2.60 3.53 -19.26%
Adjusted Per Share Value based on latest NOSH - 249,217
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 876.07 1,008.38 971.76 1,026.67 1,111.76 1,063.86 760.98 9.83%
EPS 19.54 16.36 10.31 22.86 25.08 24.77 37.85 -35.62%
DPS 0.00 0.00 110.02 1.33 2.00 4.00 13.50 -
NAPS 2.5603 2.5195 2.4805 2.6103 2.5597 2.6015 3.5293 -19.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/03/08 24/03/08 24/03/08 24/03/08 24/03/08 24/03/08 24/03/08 -
Price 1.80 1.80 1.80 1.80 1.80 1.80 1.80 -
P/RPS 0.21 0.18 0.19 0.18 0.16 0.17 0.24 -8.50%
P/EPS 9.21 11.00 17.46 7.88 7.18 7.27 4.76 55.21%
EY 10.86 9.09 5.73 12.70 13.93 13.76 21.03 -35.60%
DY 0.00 0.00 61.11 0.74 1.11 2.22 7.50 -
P/NAPS 0.70 0.71 0.73 0.69 0.70 0.69 0.51 23.48%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 24/03/08 24/03/08 24/03/08 24/03/08 24/03/08 24/03/08 -
Price 0.565 1.80 1.80 1.80 1.80 1.80 1.80 -
P/RPS 0.06 0.18 0.19 0.18 0.16 0.17 0.24 -60.28%
P/EPS 2.89 11.00 17.46 7.88 7.18 7.27 4.76 -28.27%
EY 34.58 9.09 5.73 12.70 13.93 13.76 21.03 39.27%
DY 0.00 0.00 61.11 0.74 1.11 2.22 7.50 -
P/NAPS 0.22 0.71 0.73 0.69 0.70 0.69 0.51 -42.87%

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