[EON] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

25-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

31-Mar-2010 [#4]

Profit Trend

QoQ- 48.59%

YoY- 89.94%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Annualized Quarter Result
Revenue	2,024,348	2,062,133	2,181,592	2,511,080	2,419,872	2,556,630	2,768,508	-18.85%
YoY %	-1.83%	-5.48%	-13.12%	3.77%	-5.35%	-7.65%	-	-
Horiz. %	73.12%	74.49%	78.80%	90.70%	87.41%	92.35%	100.00%	-
PBT	44,293	40,017	59,680	51,224	31,928	68,322	78,612	-31.80%
YoY %	10.69%	-32.95%	16.51%	60.44%	-53.27%	-13.09%	-	-
Horiz. %	56.34%	50.90%	75.92%	65.16%	40.61%	86.91%	100.00%	-
Tax	4,481	-7,192	-11,016	-10,492	-6,249	-11,406	-16,166	-
YoY %	162.31%	34.71%	-4.99%	-67.90%	45.21%	29.44%	-	-
Horiz. %	-27.72%	44.49%	68.14%	64.90%	38.66%	70.56%	100.00%	-
NP	48,774	32,825	48,664	40,732	25,679	56,916	62,446	-15.20%
YoY %	48.59%	-32.55%	19.47%	58.62%	-54.88%	-8.86%	-	-
Horiz. %	78.11%	52.57%	77.93%	65.23%	41.12%	91.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,774	32,825	48,664	40,732	25,679	56,916	62,446	-15.20%
YoY %	48.59%	-32.55%	19.47%	58.62%	-54.88%	-8.86%	-	-
Horiz. %	78.11%	52.57%	77.93%	65.23%	41.12%	91.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-10.12%	17.97%	18.46%	20.48%	19.57%	16.69%	20.56%	-
YoY %	-156.32%	-2.65%	-9.86%	4.65%	17.26%	-18.82%	-	-
Horiz. %	-49.22%	87.40%	89.79%	99.61%	95.18%	81.18%	100.00%	-
Total Cost	1,975,574	2,029,308	2,132,928	2,470,348	2,394,193	2,499,714	2,706,062	-18.93%
YoY %	-2.65%	-4.86%	-13.66%	3.18%	-4.22%	-7.63%	-	-
Horiz. %	73.01%	74.99%	78.82%	91.29%	88.48%	92.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	662,270	637,256	637,563	627,412	617,690	650,017	637,407	2.58%
YoY %	3.93%	-0.05%	1.62%	1.57%	-4.97%	1.98%	-	-
Horiz. %	103.90%	99.98%	100.02%	98.43%	96.91%	101.98%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	-	-	-	273,975	3,320	4,979	-
YoY %	-	-	-	-	8,152.26%	-33.32%	-	-
Horiz. %	-	-	-	-	5,502.61%	66.68%	100.00%	-
Div Payout %	-	-	-	-	1,066.93%	5.83%	7.97%	-
YoY %	-	-	-	-	18,200.69%	-26.85%	-	-
Horiz. %	-	-	-	-	13,386.83%	73.15%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	662,270	637,256	637,563	627,412	617,690	650,017	637,407	2.58%
YoY %	3.93%	-0.05%	1.62%	1.57%	-4.97%	1.98%	-	-
Horiz. %	103.90%	99.98%	100.02%	98.43%	96.91%	101.98%	100.00%	-
NOSH	248,973	248,928	249,048	248,973	249,068	249,049	248,987	-0.00%
YoY %	0.02%	-0.05%	0.03%	-0.04%	0.01%	0.02%	-	-
Horiz. %	99.99%	99.98%	100.02%	99.99%	100.03%	100.02%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	2.41%	1.59%	2.23%	1.62%	1.06%	2.23%	2.26%	-
YoY %	51.57%	-28.70%	37.65%	52.83%	-52.47%	-1.33%	-	-
Horiz. %	106.64%	70.35%	98.67%	71.68%	46.90%	98.67%	100.00%	-
ROE	7.36%	5.15%	7.63%	6.49%	4.16%	8.76%	9.80%	-
YoY %	42.91%	-32.50%	17.57%	56.01%	-52.51%	-10.61%	-	-
Horiz. %	75.10%	52.55%	77.86%	66.22%	42.45%	89.39%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	813.08	828.40	875.97	1,008.57	971.57	1,026.56	1,111.91	-18.84%
YoY %	-1.85%	-5.43%	-13.15%	3.81%	-5.36%	-7.68%	-	-
Horiz. %	73.12%	74.50%	78.78%	90.71%	87.38%	92.32%	100.00%	-
EPS	19.59	13.19	19.54	16.36	10.31	22.85	25.08	-15.19%
YoY %	48.52%	-32.50%	19.44%	58.68%	-54.88%	-8.89%	-	-
Horiz. %	78.11%	52.59%	77.91%	65.23%	41.11%	91.11%	100.00%	-
DPS	0.00	0.00	0.00	0.00	110.00	1.33	2.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	8,170.68%	-33.50%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	5,500.00%	66.50%	100.00%	-
NAPS	2.66	2.56	2.56	2.52	2.48	2.61	2.56	2.58%
YoY %	3.91%	0.00%	1.59%	1.61%	-4.98%	1.95%	-	-
Horiz. %	103.91%	100.00%	100.00%	98.44%	96.88%	101.95%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 249,020
RPS	812.92	828.10	876.07	1,008.38	971.76	1,026.67	1,111.76	-18.85%
YoY %	-1.83%	-5.48%	-13.12%	3.77%	-5.35%	-7.65%	-	-
Horiz. %	73.12%	74.49%	78.80%	90.70%	87.41%	92.35%	100.00%	-
EPS	19.59	13.18	19.54	16.36	10.31	22.86	25.08	-15.19%
YoY %	48.63%	-32.55%	19.44%	58.68%	-54.90%	-8.85%	-	-
Horiz. %	78.11%	52.55%	77.91%	65.23%	41.11%	91.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	110.02	1.33	2.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	8,172.18%	-33.50%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	5,501.00%	66.50%	100.00%	-
NAPS	2.6595	2.559	2.5603	2.5195	2.4805	2.6103	2.5597	2.58%
YoY %	3.93%	-0.05%	1.62%	1.57%	-4.97%	1.98%	-	-
Horiz. %	103.90%	99.97%	100.02%	98.43%	96.91%	101.98%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	20/11/09	24/03/08	24/03/08	24/03/08	24/03/08	24/03/08	-
Price	1.80	0.565	1.80	1.80	1.80	1.80	1.80	-
P/RPS	0.22	0.07	0.21	0.18	0.19	0.18	0.16	23.67%
YoY %	214.29%	-66.67%	16.67%	-5.26%	5.56%	12.50%	-	-
Horiz. %	137.50%	43.75%	131.25%	112.50%	118.75%	112.50%	100.00%	-
P/EPS	9.19	4.28	9.21	11.00	17.46	7.88	7.18	17.90%
YoY %	114.72%	-53.53%	-16.27%	-37.00%	121.57%	9.75%	-	-
Horiz. %	127.99%	59.61%	128.27%	153.20%	243.18%	109.75%	100.00%	-
EY	10.88	23.34	10.86	9.09	5.73	12.70	13.93	-15.20%
YoY %	-53.38%	114.92%	19.47%	58.64%	-54.88%	-8.83%	-	-
Horiz. %	78.10%	167.55%	77.96%	65.25%	41.13%	91.17%	100.00%	-
DY	0.00	0.00	0.00	0.00	61.11	0.74	1.11	-
YoY %	0.00%	0.00%	0.00%	0.00%	8,158.11%	-33.33%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	5,505.41%	66.67%	100.00%	-
P/NAPS	0.68	0.22	0.70	0.71	0.73	0.69	0.70	-1.91%
YoY %	209.09%	-68.57%	-1.41%	-2.74%	5.80%	-1.43%	-	-
Horiz. %	97.14%	31.43%	100.00%	101.43%	104.29%	98.57%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	25/05/10	23/02/10	20/11/09	24/03/08	24/03/08	24/03/08	24/03/08	-
Price	1.80	1.80	0.565	1.80	1.80	1.80	1.80	-
P/RPS	0.22	0.22	0.06	0.18	0.19	0.18	0.16	23.67%
YoY %	0.00%	266.67%	-66.67%	-5.26%	5.56%	12.50%	-	-
Horiz. %	137.50%	137.50%	37.50%	112.50%	118.75%	112.50%	100.00%	-
P/EPS	9.19	13.65	2.89	11.00	17.46	7.88	7.18	17.90%
YoY %	-32.67%	372.32%	-73.73%	-37.00%	121.57%	9.75%	-	-
Horiz. %	127.99%	190.11%	40.25%	153.20%	243.18%	109.75%	100.00%	-
EY	10.88	7.33	34.58	9.09	5.73	12.70	13.93	-15.20%
YoY %	48.43%	-78.80%	280.42%	58.64%	-54.88%	-8.83%	-	-
Horiz. %	78.10%	52.62%	248.24%	65.25%	41.13%	91.17%	100.00%	-
DY	0.00	0.00	0.00	0.00	61.11	0.74	1.11	-
YoY %	0.00%	0.00%	0.00%	0.00%	8,158.11%	-33.33%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	5,505.41%	66.67%	100.00%	-
P/NAPS	0.68	0.70	0.22	0.71	0.73	0.69	0.70	-1.91%
YoY %	-2.86%	218.18%	-69.01%	-2.74%	5.80%	-1.43%	-	-
Horiz. %	97.14%	100.00%	31.43%	101.43%	104.29%	98.57%	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