[EON] QoQ TTM Result on 31-Mar-2008 [#4]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 59.75%
YoY- 671.85%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,412,376 2,415,061 2,166,457 1,895,003 1,827,419 1,700,641 1,647,057 28.82%
PBT 100,286 101,603 96,201 103,550 67,083 62,573 32,738 110.20%
Tax -11,229 -14,455 -9,930 -9,307 -8,089 -1,010 -63 3017.78%
NP 89,057 87,148 86,271 94,243 58,994 61,563 32,675 94.52%
-
NP to SH 89,057 87,148 86,271 94,243 58,994 61,563 32,675 94.52%
-
Tax Rate 11.20% 14.23% 10.32% 8.99% 12.06% 1.61% 0.19% -
Total Cost 2,323,319 2,327,913 2,080,186 1,800,760 1,768,425 1,639,078 1,614,382 27.32%
-
Net Worth 650,457 636,976 647,815 879,087 831,085 822,135 1,055,263 -27.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 36,111 36,111 36,111 33,619 - 341,065 341,065 -77.46%
Div Payout % 40.55% 41.44% 41.86% 35.67% - 554.01% 1,043.81% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 650,457 636,976 647,815 879,087 831,085 822,135 1,055,263 -27.46%
NOSH 249,217 248,818 249,159 249,033 248,828 249,131 248,882 0.08%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.69% 3.61% 3.98% 4.97% 3.23% 3.62% 1.98% -
ROE 13.69% 13.68% 13.32% 10.72% 7.10% 7.49% 3.10% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 967.98 970.61 869.50 760.94 734.41 682.63 661.78 28.70%
EPS 35.73 35.02 34.62 37.84 23.71 24.71 13.13 94.32%
DPS 14.50 14.50 14.50 13.50 0.00 137.00 137.00 -77.47%
NAPS 2.61 2.56 2.60 3.53 3.34 3.30 4.24 -27.53%
Adjusted Per Share Value based on latest NOSH - 249,033
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 968.75 969.82 869.99 760.98 733.84 682.93 661.41 28.82%
EPS 35.76 35.00 34.64 37.85 23.69 24.72 13.12 94.53%
DPS 14.50 14.50 14.50 13.50 0.00 136.96 136.96 -77.46%
NAPS 2.6121 2.5579 2.6015 3.5302 3.3374 3.3015 4.2377 -27.46%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/03/08 24/03/08 24/03/08 24/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.80 1.80 1.80 1.80 2.08 2.01 1.62 -
P/RPS 0.19 0.19 0.21 0.24 0.28 0.29 0.24 -14.36%
P/EPS 5.04 5.14 5.20 4.76 8.77 8.13 12.34 -44.80%
EY 19.85 19.46 19.24 21.02 11.40 12.29 8.10 81.27%
DY 8.06 8.06 8.06 7.50 0.00 68.16 84.57 -78.98%
P/NAPS 0.69 0.70 0.69 0.51 0.62 0.61 0.38 48.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/03/08 24/03/08 24/03/08 24/03/08 25/02/08 21/11/07 22/08/07 -
Price 1.80 1.80 1.80 1.80 1.98 2.08 1.43 -
P/RPS 0.19 0.19 0.21 0.24 0.27 0.30 0.22 -9.27%
P/EPS 5.04 5.14 5.20 4.76 8.35 8.42 10.89 -40.02%
EY 19.85 19.46 19.24 21.02 11.97 11.88 9.18 66.82%
DY 8.06 8.06 8.06 7.50 0.00 65.87 95.80 -80.65%
P/NAPS 0.69 0.70 0.69 0.51 0.59 0.63 0.34 59.94%

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