[EON] QoQ TTM 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- -24.66%

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
TTM Result
Revenue	4,128,849	4,524,613	4,644,011	4,987,051	5,514,792	6,117,385	6,896,390	-28.89%
YoY %	-8.75%	-2.57%	-6.88%	-9.57%	-9.85%	-11.30%	-	-
Horiz. %	59.87%	65.61%	67.34%	72.31%	79.97%	88.70%	100.00%	-
PBT	411,848	530,948	561,649	579,681	714,910	751,577	855,577	-38.49%
YoY %	-22.43%	-5.47%	-3.11%	-18.92%	-4.88%	-12.16%	-	-
Horiz. %	48.14%	62.06%	65.65%	67.75%	83.56%	87.84%	100.00%	-
Tax	-218,344	-301,902	-314,008	-317,245	-366,558	-374,744	-410,423	-34.26%
YoY %	27.68%	3.86%	1.02%	13.45%	2.18%	8.69%	-	-
Horiz. %	53.20%	73.56%	76.51%	77.30%	89.31%	91.31%	100.00%	-
NP	193,504	229,046	247,641	262,436	348,352	376,833	445,154	-42.52%
YoY %	-15.52%	-7.51%	-5.64%	-24.66%	-7.56%	-15.35%	-	-
Horiz. %	43.47%	51.45%	55.63%	58.95%	78.25%	84.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	193,504	229,046	247,641	262,436	348,352	376,833	445,154	-42.52%
YoY %	-15.52%	-7.51%	-5.64%	-24.66%	-7.56%	-15.35%	-	-
Horiz. %	43.47%	51.45%	55.63%	58.95%	78.25%	84.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	53.02%	56.86%	55.91%	54.73%	51.27%	49.86%	47.97%	-
YoY %	-6.75%	1.70%	2.16%	6.75%	2.83%	3.94%	-	-
Horiz. %	110.53%	118.53%	116.55%	114.09%	106.88%	103.94%	100.00%	-
Total Cost	3,935,345	4,295,567	4,396,370	4,724,615	5,166,440	5,740,552	6,451,236	-28.00%
YoY %	-8.39%	-2.29%	-6.95%	-8.55%	-10.00%	-11.02%	-	-
Horiz. %	61.00%	66.59%	68.15%	73.24%	80.08%	88.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,151,434	2,334,333	2,310,013	2,251,804	2,132,966	2,342,071	2,267,739	-36.27%
YoY %	-50.67%	1.05%	2.58%	5.57%	-8.93%	3.28%	-	-
Horiz. %	50.77%	102.94%	101.86%	99.30%	94.06%	103.28%	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	78,505	78,505	553,638	553,638	592,040	1,567,540	1,124,899	-82.96%
YoY %	0.00%	-85.82%	0.00%	-6.49%	-62.23%	39.35%	-	-
Horiz. %	6.98%	6.98%	49.22%	49.22%	52.63%	139.35%	100.00%	-
Div Payout %	40.57%	34.28%	223.57%	210.96%	169.95%	415.98%	252.70%	-
YoY %	18.35%	-84.67%	5.98%	24.13%	-59.14%	64.61%	-	-
Horiz. %	16.05%	13.57%	88.47%	83.48%	67.25%	164.61%	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	1,151,434	2,334,333	2,310,013	2,251,804	2,132,966	2,342,071	2,267,739	-36.27%
YoY %	-50.67%	1.05%	2.58%	5.57%	-8.93%	3.28%	-	-
Horiz. %	50.77%	102.94%	101.86%	99.30%	94.06%	103.28%	100.00%	-
NOSH	248,690	248,333	245,746	243,965	234,649	231,658	231,402	4.90%
YoY %	0.14%	1.05%	0.73%	3.97%	1.29%	0.11%	-	-
Horiz. %	107.47%	107.32%	106.20%	105.43%	101.40%	100.11%	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	4.69%	5.06%	5.33%	5.26%	6.32%	6.16%	6.45%	-
YoY %	-7.31%	-5.07%	1.33%	-16.77%	2.60%	-4.50%	-	-
Horiz. %	72.71%	78.45%	82.64%	81.55%	97.98%	95.50%	100.00%	-
ROE	16.81%	9.81%	10.72%	11.65%	16.33%	16.09%	19.63%	-
YoY %	71.36%	-8.49%	-7.98%	-28.66%	1.49%	-18.03%	-	-
Horiz. %	85.63%	49.97%	54.61%	59.35%	83.19%	81.97%	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	1,660.24	1,821.99	1,889.76	2,044.16	2,350.22	2,640.69	2,980.26	-32.22%
YoY %	-8.88%	-3.59%	-7.55%	-13.02%	-11.00%	-11.39%	-	-
Horiz. %	55.71%	61.14%	63.41%	68.59%	78.86%	88.61%	100.00%	-
EPS	77.81	92.23	100.77	107.57	148.46	162.67	192.37	-45.21%
YoY %	-15.63%	-8.47%	-6.32%	-27.54%	-8.74%	-15.44%	-	-
Horiz. %	40.45%	47.94%	52.38%	55.92%	77.17%	84.56%	100.00%	-
DPS	32.00	31.61	225.29	226.93	255.82	680.82	490.00	-83.70%
YoY %	1.23%	-85.97%	-0.72%	-11.29%	-62.42%	38.94%	-	-
Horiz. %	6.53%	6.45%	45.98%	46.31%	52.21%	138.94%	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	1,658.03	1,816.96	1,864.91	2,002.67	2,214.59	2,456.58	2,769.41	-28.89%
YoY %	-8.75%	-2.57%	-6.88%	-9.57%	-9.85%	-11.30%	-	-
Horiz. %	59.87%	65.61%	67.34%	72.31%	79.97%	88.70%	100.00%	-
EPS	77.71	91.98	99.45	105.39	139.89	151.33	178.76	-42.52%
YoY %	-15.51%	-7.51%	-5.64%	-24.66%	-7.56%	-15.34%	-	-
Horiz. %	43.47%	51.45%	55.63%	58.96%	78.26%	84.66%	100.00%	-
DPS	31.53	31.53	222.33	222.33	237.75	629.48	451.73	-82.96%
YoY %	0.00%	-85.82%	0.00%	-6.49%	-62.23%	39.35%	-	-
Horiz. %	6.98%	6.98%	49.22%	49.22%	52.63%	139.35%	100.00%	-
NAPS	4.6239	9.3741	9.2764	9.0426	8.5654	9.4051	9.1066	-36.27%
YoY %	-50.67%	1.05%	2.59%	5.57%	-8.93%	3.28%	-	-
Horiz. %	50.78%	102.94%	101.86%	99.30%	94.06%	103.28%	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	0.19	0.52	0.53	0.38	0.35	0.34	0.27	-20.83%
YoY %	-63.46%	-1.89%	39.47%	8.57%	2.94%	25.93%	-	-
Horiz. %	70.37%	192.59%	196.30%	140.74%	129.63%	125.93%	100.00%	-
P/EPS	3.98	10.25	10.02	7.25	5.52	5.50	4.11	-2.11%
YoY %	-61.17%	2.30%	38.21%	31.34%	0.36%	33.82%	-	-
Horiz. %	96.84%	249.39%	243.80%	176.40%	134.31%	133.82%	100.00%	-
EY	25.10	9.76	9.98	13.79	18.10	18.18	24.35	2.03%
YoY %	157.17%	-2.20%	-27.63%	-23.81%	-0.44%	-25.34%	-	-
Horiz. %	103.08%	40.08%	40.99%	56.63%	74.33%	74.66%	100.00%	-
DY	10.32	3.35	22.31	29.09	31.20	76.07	62.03	-69.65%
YoY %	208.06%	-84.98%	-23.31%	-6.76%	-58.99%	22.63%	-	-
Horiz. %	16.64%	5.40%	35.97%	46.90%	50.30%	122.63%	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	0.20	0.17	0.48	0.43	0.33	0.35	0.30	-23.62%
YoY %	17.65%	-64.58%	11.63%	30.30%	-5.71%	16.67%	-	-
Horiz. %	66.67%	56.67%	160.00%	143.33%	110.00%	116.67%	100.00%	-
P/EPS	4.37	3.30	8.93	8.13	5.25	5.69	4.63	-3.76%
YoY %	32.42%	-63.05%	9.84%	54.86%	-7.73%	22.89%	-	-
Horiz. %	94.38%	71.27%	192.87%	175.59%	113.39%	122.89%	100.00%	-
EY	22.89	30.34	11.20	12.29	19.03	17.59	21.61	3.89%
YoY %	-24.56%	170.89%	-8.87%	-35.42%	8.19%	-18.60%	-	-
Horiz. %	105.92%	140.40%	51.83%	56.87%	88.06%	81.40%	100.00%	-
DY	9.41	10.40	25.03	25.94	32.80	73.60	55.06	-69.10%
YoY %	-9.52%	-58.45%	-3.51%	-20.91%	-55.43%	33.67%	-	-
Horiz. %	17.09%	18.89%	45.46%	47.11%	59.57%	133.67%	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