[EON] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

25-Feb-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

31-Dec-2003 [#4]

Profit Trend

QoQ- 27.88%

YoY- -46.32%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Cumulative Result
Revenue	3,104,648	2,286,706	1,133,829	4,987,051	3,962,850	2,749,144	1,476,869	63.87%
YoY %	35.77%	101.68%	-77.26%	25.85%	44.15%	86.15%	-	-
Horiz. %	210.22%	154.83%	76.77%	337.68%	268.33%	186.15%	100.00%	-
PBT	284,628	232,018	121,677	579,681	452,461	280,751	139,709	60.49%
YoY %	22.67%	90.68%	-79.01%	28.12%	61.16%	100.95%	-	-
Horiz. %	203.73%	166.07%	87.09%	414.92%	323.86%	200.95%	100.00%	-
Tax	-148,334	-138,250	-74,248	-317,245	-247,235	-153,593	-77,485	53.99%
YoY %	-7.29%	-86.20%	76.60%	-28.32%	-60.97%	-98.22%	-	-
Horiz. %	191.44%	178.42%	95.82%	409.43%	319.07%	198.22%	100.00%	-
NP	136,294	93,768	47,429	262,436	205,226	127,158	62,224	68.41%
YoY %	45.35%	97.70%	-81.93%	27.88%	61.39%	104.36%	-	-
Horiz. %	219.04%	150.69%	76.22%	421.76%	329.82%	204.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	136,294	93,768	47,429	262,436	205,226	127,158	62,224	68.41%
YoY %	45.35%	97.70%	-81.93%	27.88%	61.39%	104.36%	-	-
Horiz. %	219.04%	150.69%	76.22%	421.76%	329.82%	204.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	52.12%	59.59%	61.02%	54.73%	54.64%	54.71%	55.46%	-
YoY %	-12.54%	-2.34%	11.49%	0.16%	-0.13%	-1.35%	-	-
Horiz. %	93.98%	107.45%	110.03%	98.68%	98.52%	98.65%	100.00%	-
Total Cost	2,968,354	2,192,938	1,086,400	4,724,615	3,757,624	2,621,986	1,414,645	63.67%
YoY %	35.36%	101.85%	-77.01%	25.73%	43.31%	85.35%	-	-
Horiz. %	209.83%	155.02%	76.80%	333.98%	265.62%	185.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,146,305	2,321,968	2,310,013	2,173,036	2,114,125	2,340,800	2,267,739	-36.46%
YoY %	-50.63%	0.52%	6.30%	2.79%	-9.68%	3.22%	-	-
Horiz. %	50.55%	102.39%	101.86%	95.82%	93.23%	103.22%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Dividend
Div	24,758	24,701	-	559,904	501,947	499,694	-	-
YoY %	0.23%	0.00%	-	11.55%	0.45%	0.00%	-	-
Horiz. %	4.95%	4.94%	-	112.05%	100.45%	100.00%	-	-
Div Payout %	18.17%	26.34%	-	213.35%	244.58%	392.97%	-	-
YoY %	-31.02%	0.00%	-	-12.77%	-37.76%	0.00%	-	-
Horiz. %	4.62%	6.70%	-	54.29%	62.24%	100.00%	-	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Equity
Net Worth	1,146,305	2,321,968	2,310,013	2,173,036	2,114,125	2,340,800	2,267,739	-36.46%
YoY %	-50.63%	0.52%	6.30%	2.79%	-9.68%	3.22%	-	-
Horiz. %	50.55%	102.39%	101.86%	95.82%	93.23%	103.22%	100.00%	-
NOSH	247,582	247,017	245,746	235,431	232,577	231,533	231,402	4.59%
YoY %	0.23%	0.52%	4.38%	1.23%	0.45%	0.06%	-	-
Horiz. %	106.99%	106.75%	106.20%	101.74%	100.51%	100.06%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Ratio Analysis
NP Margin	4.39%	4.10%	4.18%	5.26%	5.18%	4.63%	4.21%	-
YoY %	7.07%	-1.91%	-20.53%	1.54%	11.88%	9.98%	-	-
Horiz. %	104.28%	97.39%	99.29%	124.94%	123.04%	109.98%	100.00%	-
ROE	11.89%	4.04%	2.05%	12.08%	9.71%	5.43%	2.74%	-
YoY %	194.31%	97.07%	-83.03%	24.41%	78.82%	98.18%	-	-
Horiz. %	433.94%	147.45%	74.82%	440.88%	354.38%	198.18%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Per Share
RPS	1,253.99	925.72	461.38	2,118.26	1,703.89	1,187.37	638.23	56.67%
YoY %	35.46%	100.64%	-78.22%	24.32%	43.50%	86.04%	-	-
Horiz. %	196.48%	145.04%	72.29%	331.90%	266.97%	186.04%	100.00%	-
EPS	55.05	37.96	19.30	111.47	88.24	54.92	26.89	61.01%
YoY %	45.02%	96.68%	-82.69%	26.33%	60.67%	104.24%	-	-
Horiz. %	204.72%	141.17%	71.77%	414.54%	328.15%	204.24%	100.00%	-
DPS	10.00	10.00	0.00	237.82	215.82	215.82	0.00	-
YoY %	0.00%	0.00%	0.00%	10.19%	0.00%	0.00%	-	-
Horiz. %	4.63%	4.63%	0.00%	110.19%	100.00%	100.00%	-	-
NAPS	4.63	9.40	9.40	9.23	9.09	10.11	9.80	-39.25%
YoY %	-50.74%	0.00%	1.84%	1.54%	-10.09%	3.16%	-	-
Horiz. %	47.24%	95.92%	95.92%	94.18%	92.76%	103.16%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 243,965
RPS	1,246.74	918.28	455.32	2,002.67	1,591.37	1,103.98	593.07	63.87%
YoY %	35.77%	101.68%	-77.26%	25.85%	44.15%	86.15%	-	-
Horiz. %	210.22%	154.84%	76.77%	337.68%	268.33%	186.15%	100.00%	-
EPS	54.73	37.65	19.05	105.39	82.41	51.06	24.99	68.40%
YoY %	45.37%	97.64%	-81.92%	27.88%	61.40%	104.32%	-	-
Horiz. %	219.01%	150.66%	76.23%	421.73%	329.77%	204.32%	100.00%	-
DPS	9.94	9.92	0.00	224.84	201.57	200.66	0.00	-
YoY %	0.20%	0.00%	0.00%	11.54%	0.45%	0.00%	-	-
Horiz. %	4.95%	4.94%	0.00%	112.05%	100.45%	100.00%	-	-
NAPS	4.6033	9.3244	9.2764	8.7263	8.4898	9.40	9.1066	-36.46%
YoY %	-50.63%	0.52%	6.30%	2.79%	-9.68%	3.22%	-	-
Horiz. %	50.55%	102.39%	101.86%	95.82%	93.23%	103.22%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	-
Price	3.10	9.45	10.10	7.80	8.20	8.95	7.90	-
P/RPS	0.25	1.02	2.19	0.37	0.48	0.75	1.24	-65.51%
YoY %	-75.49%	-53.42%	491.89%	-22.92%	-36.00%	-39.52%	-	-
Horiz. %	20.16%	82.26%	176.61%	29.84%	38.71%	60.48%	100.00%	-
P/EPS	5.63	24.89	52.33	7.00	9.29	16.30	29.38	-66.66%
YoY %	-77.38%	-52.44%	647.57%	-24.65%	-43.01%	-44.52%	-	-
Horiz. %	19.16%	84.72%	178.11%	23.83%	31.62%	55.48%	100.00%	-
EY	17.76	4.02	1.91	14.29	10.76	6.14	3.40	200.14%
YoY %	341.79%	110.47%	-86.63%	32.81%	75.24%	80.59%	-	-
Horiz. %	522.35%	118.24%	56.18%	420.29%	316.47%	180.59%	100.00%	-
DY	3.23	1.06	0.00	30.49	26.32	24.11	0.00	-
YoY %	204.72%	0.00%	0.00%	15.84%	9.17%	0.00%	-	-
Horiz. %	13.40%	4.40%	0.00%	126.46%	109.17%	100.00%	-	-
P/NAPS	0.67	1.01	1.07	0.85	0.90	0.89	0.81	-11.85%
YoY %	-33.66%	-5.61%	25.88%	-5.56%	1.12%	9.88%	-	-
Horiz. %	82.72%	124.69%	132.10%	104.94%	111.11%	109.88%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	29/11/04	27/08/04	20/05/04	25/02/04	20/11/03	27/08/03	30/05/03	-
Price	3.40	3.04	9.00	8.75	7.80	9.25	8.90	-
P/RPS	0.27	0.33	1.95	0.41	0.46	0.78	1.39	-66.35%
YoY %	-18.18%	-83.08%	375.61%	-10.87%	-41.03%	-43.88%	-	-
Horiz. %	19.42%	23.74%	140.29%	29.50%	33.09%	56.12%	100.00%	-
P/EPS	6.18	8.01	46.63	7.85	8.84	16.84	33.10	-67.23%
YoY %	-22.85%	-82.82%	494.01%	-11.20%	-47.51%	-49.12%	-	-
Horiz. %	18.67%	24.20%	140.88%	23.72%	26.71%	50.88%	100.00%	-
EY	16.19	12.49	2.14	12.74	11.31	5.94	3.02	205.37%
YoY %	29.62%	483.64%	-83.20%	12.64%	90.40%	96.69%	-	-
Horiz. %	536.09%	413.58%	70.86%	421.85%	374.50%	196.69%	100.00%	-
DY	2.94	3.29	0.00	27.18	27.67	23.33	0.00	-
YoY %	-10.64%	0.00%	0.00%	-1.77%	18.60%	0.00%	-	-
Horiz. %	12.60%	14.10%	0.00%	116.50%	118.60%	100.00%	-	-
P/NAPS	0.73	0.32	0.96	0.95	0.86	0.91	0.91	-13.63%
YoY %	128.12%	-66.67%	1.05%	10.47%	-5.49%	0.00%	-	-
Horiz. %	80.22%	35.16%	105.49%	104.40%	94.51%	100.00%	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