[EON] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

27-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Mar-2008 [#4]

Profit Trend

QoQ- 47.65%

YoY- 1541.45%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	2,556,630	2,768,508	2,649,224	1,895,003	1,866,800	1,728,392	1,563,408	38.59%
YoY %	-7.65%	4.50%	39.80%	1.51%	8.01%	10.55%	-	-
Horiz. %	163.53%	177.08%	169.45%	121.21%	119.41%	110.55%	100.00%	-
PBT	68,322	78,612	72,696	103,550	72,674	82,506	102,092	-23.39%
YoY %	-13.09%	8.14%	-29.80%	42.49%	-11.92%	-19.18%	-	-
Horiz. %	66.92%	77.00%	71.21%	101.43%	71.18%	80.82%	100.00%	-
Tax	-11,406	-16,166	-11,004	-9,307	-8,844	-5,870	-8,512	21.43%
YoY %	29.44%	-46.91%	-18.23%	-5.24%	-50.66%	31.04%	-	-
Horiz. %	134.00%	189.92%	129.28%	109.34%	103.90%	68.96%	100.00%	-
NP	56,916	62,446	61,692	94,243	63,830	76,636	93,580	-28.10%
YoY %	-8.86%	1.22%	-34.54%	47.65%	-16.71%	-18.11%	-	-
Horiz. %	60.82%	66.73%	65.92%	100.71%	68.21%	81.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,916	62,446	61,692	94,243	63,830	76,636	93,580	-28.10%
YoY %	-8.86%	1.22%	-34.54%	47.65%	-16.71%	-18.11%	-	-
Horiz. %	60.82%	66.73%	65.92%	100.71%	68.21%	81.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.69%	20.56%	15.14%	8.99%	12.17%	7.11%	8.34%	-
YoY %	-18.82%	35.80%	68.41%	-26.13%	71.17%	-14.75%	-	-
Horiz. %	200.12%	246.52%	181.53%	107.79%	145.92%	85.25%	100.00%	-
Total Cost	2,499,714	2,706,062	2,587,532	1,800,760	1,802,969	1,651,756	1,469,828	42.24%
YoY %	-7.63%	4.58%	43.69%	-0.12%	9.15%	12.38%	-	-
Horiz. %	170.07%	184.11%	176.04%	122.52%	122.67%	112.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	650,017	637,407	647,815	878,863	831,743	821,493	1,055,900	-27.52%
YoY %	1.98%	-1.61%	-26.29%	5.67%	1.25%	-22.20%	-	-
Horiz. %	61.56%	60.37%	61.35%	83.23%	78.77%	77.80%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	3,320	4,979	9,966	33,610	-	-	-	-
YoY %	-33.32%	-50.04%	-70.35%	0.00%	-	-	-	-
Horiz. %	9.88%	14.81%	29.65%	100.00%	-	-	-	-
Div Payout %	5.83%	7.97%	16.16%	35.66%	-	-	-	-
YoY %	-26.85%	-50.68%	-54.68%	0.00%	-	-	-	-
Horiz. %	16.35%	22.35%	45.32%	100.00%	-	-	-	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	650,017	637,407	647,815	878,863	831,743	821,493	1,055,900	-27.52%
YoY %	1.98%	-1.61%	-26.29%	5.67%	1.25%	-22.20%	-	-
Horiz. %	61.56%	60.37%	61.35%	83.23%	78.77%	77.80%	100.00%	-
NOSH	249,049	248,987	249,159	248,969	249,024	248,937	249,033	0.00%
YoY %	0.02%	-0.07%	0.08%	-0.02%	0.03%	-0.04%	-	-
Horiz. %	100.01%	99.98%	100.05%	99.97%	100.00%	99.96%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	2.23%	2.26%	2.33%	4.97%	3.42%	4.43%	5.99%	-
YoY %	-1.33%	-3.00%	-53.12%	45.32%	-22.80%	-26.04%	-	-
Horiz. %	37.23%	37.73%	38.90%	82.97%	57.10%	73.96%	100.00%	-
ROE	8.76%	9.80%	9.52%	10.72%	7.67%	9.33%	8.86%	-
YoY %	-10.61%	2.94%	-11.19%	39.77%	-17.79%	5.30%	-	-
Horiz. %	98.87%	110.61%	107.45%	120.99%	86.57%	105.30%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	1,026.56	1,111.91	1,063.26	761.14	749.64	694.31	627.79	38.59%
YoY %	-7.68%	4.58%	39.69%	1.53%	7.97%	10.60%	-	-
Horiz. %	163.52%	177.11%	169.37%	121.24%	119.41%	110.60%	100.00%	-
EPS	22.85	25.08	24.76	37.85	25.64	30.78	37.60	-28.14%
YoY %	-8.89%	1.29%	-34.58%	47.62%	-16.70%	-18.14%	-	-
Horiz. %	60.77%	66.70%	65.85%	100.66%	68.19%	81.86%	100.00%	-
DPS	1.33	2.00	4.00	13.50	0.00	0.00	0.00	-
YoY %	-33.50%	-50.00%	-70.37%	0.00%	0.00%	0.00%	-	-
Horiz. %	9.85%	14.81%	29.63%	100.00%	-	-	-	-
NAPS	2.61	2.56	2.60	3.53	3.34	3.30	4.24	-27.53%
YoY %	1.95%	-1.54%	-26.35%	5.69%	1.21%	-22.17%	-	-
Horiz. %	61.56%	60.38%	61.32%	83.25%	78.77%	77.83%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 249,033
RPS	1,026.67	1,111.76	1,063.86	760.98	749.66	694.08	627.82	38.59%
YoY %	-7.65%	4.50%	39.80%	1.51%	8.01%	10.55%	-	-
Horiz. %	163.53%	177.08%	169.45%	121.21%	119.41%	110.55%	100.00%	-
EPS	22.86	25.08	24.77	37.85	25.63	30.77	37.58	-28.09%
YoY %	-8.85%	1.25%	-34.56%	47.68%	-16.70%	-18.12%	-	-
Horiz. %	60.83%	66.74%	65.91%	100.72%	68.20%	81.88%	100.00%	-
DPS	1.33	2.00	4.00	13.50	0.00	0.00	0.00	-
YoY %	-33.50%	-50.00%	-70.37%	0.00%	0.00%	0.00%	-	-
Horiz. %	9.85%	14.81%	29.63%	100.00%	-	-	-	-
NAPS	2.6103	2.5597	2.6015	3.5293	3.3401	3.2989	4.2402	-27.52%
YoY %	1.98%	-1.61%	-26.29%	5.66%	1.25%	-22.20%	-	-
Horiz. %	61.56%	60.37%	61.35%	83.23%	78.77%	77.80%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	24/03/08	24/03/08	24/03/08	24/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.80	1.80	1.80	1.80	2.08	2.01	1.62	-
P/RPS	0.18	0.16	0.17	0.24	0.28	0.29	0.26	-21.65%
YoY %	12.50%	-5.88%	-29.17%	-14.29%	-3.45%	11.54%	-	-
Horiz. %	69.23%	61.54%	65.38%	92.31%	107.69%	111.54%	100.00%	-
P/EPS	7.88	7.18	7.27	4.76	8.11	6.53	4.31	49.24%
YoY %	9.75%	-1.24%	52.73%	-41.31%	24.20%	51.51%	-	-
Horiz. %	182.83%	166.59%	168.68%	110.44%	188.17%	151.51%	100.00%	-
EY	12.70	13.93	13.76	21.03	12.32	15.32	23.20	-32.95%
YoY %	-8.83%	1.24%	-34.57%	70.70%	-19.58%	-33.97%	-	-
Horiz. %	54.74%	60.04%	59.31%	90.65%	53.10%	66.03%	100.00%	-
DY	0.74	1.11	2.22	7.50	0.00	0.00	0.00	-
YoY %	-33.33%	-50.00%	-70.40%	0.00%	0.00%	0.00%	-	-
Horiz. %	9.87%	14.80%	29.60%	100.00%	-	-	-	-
P/NAPS	0.69	0.70	0.69	0.51	0.62	0.61	0.38	48.56%
YoY %	-1.43%	1.45%	35.29%	-17.74%	1.64%	60.53%	-	-
Horiz. %	181.58%	184.21%	181.58%	134.21%	163.16%	160.53%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	24/03/08	24/03/08	24/03/08	24/03/08	25/02/08	21/11/07	22/08/07	-
Price	1.80	1.80	1.80	1.80	1.98	2.08	1.43	-
P/RPS	0.18	0.16	0.17	0.24	0.26	0.30	0.23	-15.01%
YoY %	12.50%	-5.88%	-29.17%	-7.69%	-13.33%	30.43%	-	-
Horiz. %	78.26%	69.57%	73.91%	104.35%	113.04%	130.43%	100.00%	-
P/EPS	7.88	7.18	7.27	4.76	7.72	6.76	3.81	61.97%
YoY %	9.75%	-1.24%	52.73%	-38.34%	14.20%	77.43%	-	-
Horiz. %	206.82%	188.45%	190.81%	124.93%	202.62%	177.43%	100.00%	-
EY	12.70	13.93	13.76	21.03	12.95	14.80	26.28	-38.28%
YoY %	-8.83%	1.24%	-34.57%	62.39%	-12.50%	-43.68%	-	-
Horiz. %	48.33%	53.01%	52.36%	80.02%	49.28%	56.32%	100.00%	-
DY	0.74	1.11	2.22	7.50	0.00	0.00	0.00	-
YoY %	-33.33%	-50.00%	-70.40%	0.00%	0.00%	0.00%	-	-
Horiz. %	9.87%	14.80%	29.60%	100.00%	-	-	-	-
P/NAPS	0.69	0.70	0.69	0.51	0.59	0.63	0.34	59.94%
YoY %	-1.43%	1.45%	35.29%	-13.56%	-6.35%	85.29%	-	-
Horiz. %	202.94%	205.88%	202.94%	150.00%	173.53%	185.29%	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