[EON] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 138.95%
YoY- -22.07%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,090,796 1,384,254 864,196 1,005,999 1,361,719 2,286,706 2,749,144 -13.73%
PBT 29,840 39,306 41,253 9,826 45,013 232,018 280,751 -30.10%
Tax -5,508 -8,083 -2,935 -2,722 -8,101 -138,250 -153,593 -41.24%
NP 24,332 31,223 38,318 7,104 36,912 93,768 127,158 -23.22%
-
NP to SH 24,332 31,223 38,318 7,104 36,912 93,768 127,158 -23.22%
-
Tax Rate 18.46% 20.56% 7.11% 27.70% 18.00% 59.59% 54.71% -
Total Cost 1,066,464 1,353,031 825,878 998,895 1,324,807 2,192,938 2,621,986 -13.39%
-
Net Worth 637,563 637,407 821,493 1,026,964 1,018,691 2,321,968 2,340,800 -18.76%
Dividend
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 2,489 - - 12,453 24,701 499,694 -
Div Payout % - 7.97% - - 33.74% 26.34% 392.97% -
Equity
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 637,563 637,407 821,493 1,026,964 1,018,691 2,321,968 2,340,800 -18.76%
NOSH 249,048 248,987 248,937 249,263 249,068 247,017 231,533 1.17%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.23% 2.26% 4.43% 0.71% 2.71% 4.10% 4.63% -
ROE 3.82% 4.90% 4.66% 0.69% 3.62% 4.04% 5.43% -
Per Share
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 437.99 555.95 347.15 403.59 546.72 925.72 1,187.37 -14.73%
EPS 9.77 12.54 15.39 2.85 14.82 37.96 54.92 -24.11%
DPS 0.00 1.00 0.00 0.00 5.00 10.00 215.82 -
NAPS 2.56 2.56 3.30 4.12 4.09 9.40 10.11 -19.70%
Adjusted Per Share Value based on latest NOSH - 249,102
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 438.03 555.88 347.04 403.98 546.83 918.28 1,103.98 -13.73%
EPS 9.77 12.54 15.39 2.85 14.82 37.65 51.06 -23.22%
DPS 0.00 1.00 0.00 0.00 5.00 9.92 200.66 -
NAPS 2.5603 2.5597 3.2989 4.124 4.0908 9.3244 9.40 -18.76%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/03/08 24/03/08 28/09/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.80 1.80 2.01 2.71 3.88 9.45 8.95 -
P/RPS 0.41 0.32 0.58 0.67 0.71 1.02 0.75 -9.19%
P/EPS 18.42 14.35 13.06 95.09 26.18 24.89 16.30 1.97%
EY 5.43 6.97 7.66 1.05 3.82 4.02 6.14 -1.94%
DY 0.00 0.56 0.00 0.00 1.29 1.06 24.11 -
P/NAPS 0.70 0.70 0.61 0.66 0.95 1.01 0.89 -3.76%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/11/09 24/03/08 21/11/07 23/08/06 24/08/05 27/08/04 27/08/03 -
Price 0.565 1.80 2.08 2.22 3.78 3.04 9.25 -
P/RPS 0.13 0.32 0.60 0.55 0.69 0.33 0.78 -24.89%
P/EPS 5.78 14.35 13.51 77.89 25.51 8.01 16.84 -15.70%
EY 17.29 6.97 7.40 1.28 3.92 12.49 5.94 18.61%
DY 0.00 0.56 0.00 0.00 1.32 3.29 23.33 -
P/NAPS 0.22 0.70 0.63 0.54 0.92 0.32 0.91 -20.29%

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