[EON] YoY Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 5.11%
YoY- -5.99%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 4,987,051 7,427,704 7,548,331 6,361,545 5,398,456 3,603,473 -0.34%
PBT 579,681 906,550 820,342 775,258 620,470 101,578 -1.81%
Tax -317,245 -417,640 -370,384 -293,948 -108,514 -52,166 -1.88%
NP 262,436 488,910 449,958 481,310 511,956 49,412 -1.74%
-
NP to SH 262,436 488,910 449,958 481,310 511,956 49,412 -1.74%
-
Tax Rate 54.73% 46.07% 45.15% 37.92% 17.49% 51.36% -
Total Cost 4,724,615 6,938,794 7,098,373 5,880,235 4,886,500 3,554,061 -0.29%
-
Net Worth 2,173,036 2,250,840 2,420,066 2,177,456 2,091,375 1,620,681 -0.30%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 559,904 1,124,273 148,523 148,228 - - -100.00%
Div Payout % 213.35% 229.96% 33.01% 30.80% - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 2,173,036 2,250,840 2,420,066 2,177,456 2,091,375 1,620,681 -0.30%
NOSH 235,431 229,443 228,497 228,044 226,830 226,868 -0.03%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 5.26% 6.58% 5.96% 7.57% 9.48% 1.37% -
ROE 12.08% 21.72% 18.59% 22.10% 24.48% 3.05% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 2,118.26 3,237.27 3,303.46 2,789.61 2,379.95 1,588.35 -0.30%
EPS 111.47 213.09 196.92 211.06 225.70 21.78 -1.70%
DPS 237.82 490.00 65.00 65.00 0.00 0.00 -100.00%
NAPS 9.23 9.81 10.5912 9.5484 9.22 7.1437 -0.26%
Adjusted Per Share Value based on latest NOSH - 228,467
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 2,002.67 2,982.77 3,031.21 2,554.63 2,167.88 1,447.06 -0.34%
EPS 105.39 196.33 180.69 193.28 205.59 19.84 -1.74%
DPS 224.84 451.48 59.64 59.52 0.00 0.00 -100.00%
NAPS 8.7263 9.0388 9.7183 8.7441 8.3984 6.5082 -0.30%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 - - - - - -
Price 7.80 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.37 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.00 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 14.29 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 30.49 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.85 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/04 26/02/03 28/02/02 26/02/01 29/02/00 - -
Price 8.75 7.55 0.00 0.00 0.00 0.00 -
P/RPS 0.41 0.23 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.85 3.54 0.00 0.00 0.00 0.00 -100.00%
EY 12.74 28.22 0.00 0.00 0.00 0.00 -100.00%
DY 27.18 64.90 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.95 0.77 0.00 0.00 0.00 0.00 -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
Post a Comment