[EON] QoQ TTM Result on 31-Dec-2007 [#3]

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

25-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Dec-2007 [#3]

Profit Trend

QoQ- -4.17%

YoY- 1020.92%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	2,415,061	2,166,457	1,895,003	1,827,419	1,700,641	1,647,057	1,644,656	29.10%
YoY %	11.48%	14.32%	3.70%	7.45%	3.25%	0.15%	-	-
Horiz. %	146.84%	131.73%	115.22%	111.11%	103.40%	100.15%	100.00%	-
PBT	101,603	96,201	103,550	67,083	62,573	32,738	10,711	346.27%
YoY %	5.62%	-7.10%	54.36%	7.21%	91.13%	205.65%	-	-
Horiz. %	948.59%	898.15%	966.76%	626.30%	584.19%	305.65%	100.00%	-
Tax	-14,455	-9,930	-9,307	-8,089	-1,010	-63	1,499	-
YoY %	-45.57%	-6.69%	-15.06%	-700.89%	-1,503.17%	-104.20%	-	-
Horiz. %	-964.31%	-662.44%	-620.88%	-539.63%	-67.38%	-4.20%	100.00%	-
NP	87,148	86,271	94,243	58,994	61,563	32,675	12,210	269.37%
YoY %	1.02%	-8.46%	59.75%	-4.17%	88.41%	167.61%	-	-
Horiz. %	713.74%	706.56%	771.85%	483.16%	504.20%	267.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,148	86,271	94,243	58,994	61,563	32,675	12,210	269.37%
YoY %	1.02%	-8.46%	59.75%	-4.17%	88.41%	167.61%	-	-
Horiz. %	713.74%	706.56%	771.85%	483.16%	504.20%	267.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.23%	10.32%	8.99%	12.06%	1.61%	0.19%	-13.99%	-
YoY %	37.89%	14.79%	-25.46%	649.07%	747.37%	101.36%	-	-
Horiz. %	-101.72%	-73.77%	-64.26%	-86.20%	-11.51%	-1.36%	100.00%	-
Total Cost	2,327,913	2,080,186	1,800,760	1,768,425	1,639,078	1,614,382	1,632,446	26.61%
YoY %	11.91%	15.52%	1.83%	7.89%	1.53%	-1.11%	-	-
Horiz. %	142.60%	127.43%	110.31%	108.33%	100.41%	98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	636,976	647,815	879,087	831,085	822,135	1,055,263	1,032,486	-27.46%
YoY %	-1.67%	-26.31%	5.78%	1.09%	-22.09%	2.21%	-	-
Horiz. %	61.69%	62.74%	85.14%	80.49%	79.63%	102.21%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	36,111	36,111	33,619	-	341,065	341,065	341,065	-77.52%
YoY %	0.00%	7.41%	0.00%	-	0.00%	0.00%	-	-
Horiz. %	10.59%	10.59%	9.86%	-	100.00%	100.00%	100.00%	-
Div Payout %	41.44%	41.86%	35.67%	-	554.01%	1,043.81%	2,793.33%	-
YoY %	-1.00%	17.35%	0.00%	-	-46.92%	-62.63%	-	-
Horiz. %	1.48%	1.50%	1.28%	-	19.83%	37.37%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	636,976	647,815	879,087	831,085	822,135	1,055,263	1,032,486	-27.46%
YoY %	-1.67%	-26.31%	5.78%	1.09%	-22.09%	2.21%	-	-
Horiz. %	61.69%	62.74%	85.14%	80.49%	79.63%	102.21%	100.00%	-
NOSH	248,818	249,159	249,033	248,828	249,131	248,882	248,791	0.00%
YoY %	-0.14%	0.05%	0.08%	-0.12%	0.10%	0.04%	-	-
Horiz. %	100.01%	100.15%	100.10%	100.01%	100.14%	100.04%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	3.61%	3.98%	4.97%	3.23%	3.62%	1.98%	0.74%	-
YoY %	-9.30%	-19.92%	53.87%	-10.77%	82.83%	167.57%	-	-
Horiz. %	487.84%	537.84%	671.62%	436.49%	489.19%	267.57%	100.00%	-
ROE	13.68%	13.32%	10.72%	7.10%	7.49%	3.10%	1.18%	-
YoY %	2.70%	24.25%	50.99%	-5.21%	141.61%	162.71%	-	-
Horiz. %	1,159.32%	1,128.81%	908.47%	601.69%	634.75%	262.71%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	970.61	869.50	760.94	734.41	682.63	661.78	661.06	29.09%
YoY %	11.63%	14.27%	3.61%	7.59%	3.15%	0.11%	-	-
Horiz. %	146.83%	131.53%	115.11%	111.10%	103.26%	100.11%	100.00%	-
EPS	35.02	34.62	37.84	23.71	24.71	13.13	4.91	269.20%
YoY %	1.16%	-8.51%	59.60%	-4.05%	88.19%	167.41%	-	-
Horiz. %	713.24%	705.09%	770.67%	482.89%	503.26%	267.41%	100.00%	-
DPS	14.50	14.50	13.50	0.00	137.00	137.00	137.00	-77.53%
YoY %	0.00%	7.41%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	10.58%	10.58%	9.85%	0.00%	100.00%	100.00%	100.00%	-
NAPS	2.56	2.60	3.53	3.34	3.30	4.24	4.15	-27.47%
YoY %	-1.54%	-26.35%	5.69%	1.21%	-22.17%	2.17%	-	-
Horiz. %	61.69%	62.65%	85.06%	80.48%	79.52%	102.17%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 248,828
RPS	969.82	869.99	760.98	733.84	682.93	661.41	660.45	29.10%
YoY %	11.47%	14.32%	3.70%	7.45%	3.25%	0.15%	-	-
Horiz. %	146.84%	131.73%	115.22%	111.11%	103.40%	100.15%	100.00%	-
EPS	35.00	34.64	37.85	23.69	24.72	13.12	4.90	269.56%
YoY %	1.04%	-8.48%	59.77%	-4.17%	88.41%	167.76%	-	-
Horiz. %	714.29%	706.94%	772.45%	483.47%	504.49%	267.76%	100.00%	-
DPS	14.50	14.50	13.50	0.00	136.96	136.96	136.96	-77.52%
YoY %	0.00%	7.41%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	10.59%	10.59%	9.86%	0.00%	100.00%	100.00%	100.00%	-
NAPS	2.5579	2.6015	3.5302	3.3374	3.3015	4.2377	4.1462	-27.46%
YoY %	-1.68%	-26.31%	5.78%	1.09%	-22.09%	2.21%	-	-
Horiz. %	61.69%	62.74%	85.14%	80.49%	79.63%	102.21%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	24/03/08	24/03/08	24/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.80	1.80	1.80	2.08	2.01	1.62	2.98	-
P/RPS	0.19	0.21	0.24	0.28	0.29	0.24	0.45	-43.63%
YoY %	-9.52%	-12.50%	-14.29%	-3.45%	20.83%	-46.67%	-	-
Horiz. %	42.22%	46.67%	53.33%	62.22%	64.44%	53.33%	100.00%	-
P/EPS	5.14	5.20	4.76	8.77	8.13	12.34	60.72	-80.63%
YoY %	-1.15%	9.24%	-45.72%	7.87%	-34.12%	-79.68%	-	-
Horiz. %	8.47%	8.56%	7.84%	14.44%	13.39%	20.32%	100.00%	-
EY	19.46	19.24	21.02	11.40	12.29	8.10	1.65	415.80%
YoY %	1.14%	-8.47%	84.39%	-7.24%	51.73%	390.91%	-	-
Horiz. %	1,179.39%	1,166.06%	1,273.94%	690.91%	744.85%	490.91%	100.00%	-
DY	8.06	8.06	7.50	0.00	68.16	84.57	45.97	-68.57%
YoY %	0.00%	7.47%	0.00%	0.00%	-19.40%	83.97%	-	-
Horiz. %	17.53%	17.53%	16.31%	0.00%	148.27%	183.97%	100.00%	-
P/NAPS	0.70	0.69	0.51	0.62	0.61	0.38	0.72	-1.85%
YoY %	1.45%	35.29%	-17.74%	1.64%	60.53%	-47.22%	-	-
Horiz. %	97.22%	95.83%	70.83%	86.11%	84.72%	52.78%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	24/03/08	24/03/08	24/03/08	25/02/08	21/11/07	22/08/07	29/05/07	-
Price	1.80	1.80	1.80	1.98	2.08	1.43	3.06	-
P/RPS	0.19	0.21	0.24	0.27	0.30	0.22	0.46	-44.44%
YoY %	-9.52%	-12.50%	-11.11%	-10.00%	36.36%	-52.17%	-	-
Horiz. %	41.30%	45.65%	52.17%	58.70%	65.22%	47.83%	100.00%	-
P/EPS	5.14	5.20	4.76	8.35	8.42	10.89	62.35	-80.97%
YoY %	-1.15%	9.24%	-42.99%	-0.83%	-22.68%	-82.53%	-	-
Horiz. %	8.24%	8.34%	7.63%	13.39%	13.50%	17.47%	100.00%	-
EY	19.46	19.24	21.02	11.97	11.88	9.18	1.60	426.46%
YoY %	1.14%	-8.47%	75.61%	0.76%	29.41%	473.75%	-	-
Horiz. %	1,216.25%	1,202.50%	1,313.75%	748.12%	742.50%	573.75%	100.00%	-
DY	8.06	8.06	7.50	0.00	65.87	95.80	44.77	-68.01%
YoY %	0.00%	7.47%	0.00%	0.00%	-31.24%	113.98%	-	-
Horiz. %	18.00%	18.00%	16.75%	0.00%	147.13%	213.98%	100.00%	-
P/NAPS	0.70	0.69	0.51	0.59	0.63	0.34	0.74	-3.62%
YoY %	1.45%	35.29%	-13.56%	-6.35%	85.29%	-54.05%	-	-
Horiz. %	94.59%	93.24%	68.92%	79.73%	85.14%	45.95%	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