[EON] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -8.06%
YoY- -4.92%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 6,117,385 6,896,390 7,427,704 7,803,221 8,032,567 7,756,405 7,548,331 -13.10%
PBT 751,577 855,577 906,550 848,930 890,771 825,111 820,342 -5.68%
Tax -374,744 -410,423 -417,640 -393,885 -395,814 -368,380 -370,384 0.78%
NP 376,833 445,154 488,910 455,045 494,957 456,731 449,958 -11.18%
-
NP to SH 376,833 445,154 488,910 455,045 494,957 456,731 449,958 -11.18%
-
Tax Rate 49.86% 47.97% 46.07% 46.40% 44.43% 44.65% 45.15% -
Total Cost 5,740,552 6,451,236 6,938,794 7,348,176 7,537,610 7,299,674 7,098,373 -13.23%
-
Net Worth 2,342,071 2,267,739 2,071,667 2,524,822 2,522,316 2,534,324 2,420,909 -2.18%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,567,540 1,124,899 1,124,899 1,124,256 148,756 148,539 148,539 383.19%
Div Payout % 415.98% 252.70% 230.08% 247.06% 30.05% 32.52% 33.01% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,342,071 2,267,739 2,071,667 2,524,822 2,522,316 2,534,324 2,420,909 -2.18%
NOSH 231,658 231,402 230,185 229,529 229,301 228,750 228,577 0.89%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.16% 6.45% 6.58% 5.83% 6.16% 5.89% 5.96% -
ROE 16.09% 19.63% 23.60% 18.02% 19.62% 18.02% 18.59% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2,640.69 2,980.26 3,226.84 3,399.66 3,503.06 3,390.77 3,302.31 -13.88%
EPS 162.67 192.37 212.40 198.25 215.85 199.66 196.85 -11.97%
DPS 680.82 490.00 490.00 490.00 65.00 65.00 65.00 380.78%
NAPS 10.11 9.80 9.00 11.00 11.00 11.079 10.5912 -3.06%
Adjusted Per Share Value based on latest NOSH - 229,529
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2,456.58 2,769.41 2,982.77 3,133.56 3,225.66 3,114.76 3,031.21 -13.10%
EPS 151.33 178.76 196.33 182.73 198.76 183.41 180.69 -11.17%
DPS 629.48 451.73 451.73 451.47 59.74 59.65 59.65 383.19%
NAPS 9.4051 9.1066 8.3193 10.139 10.1289 10.1772 9.7217 -2.18%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 8.95 7.90 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.34 0.27 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.50 4.11 0.00 0.00 0.00 0.00 0.00 -
EY 18.18 24.35 0.00 0.00 0.00 0.00 0.00 -
DY 76.07 62.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.81 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 30/05/03 26/02/03 25/11/02 28/08/02 28/05/02 28/02/02 -
Price 9.25 8.90 7.55 0.00 0.00 0.00 0.00 -
P/RPS 0.35 0.30 0.23 0.00 0.00 0.00 0.00 -
P/EPS 5.69 4.63 3.55 0.00 0.00 0.00 0.00 -
EY 17.59 21.61 28.13 0.00 0.00 0.00 0.00 -
DY 73.60 55.06 64.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.84 0.00 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