[EON] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 1.18%
YoY- -42.33%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,546,600 1,917,473 1,400,100 1,425,759 2,140,280 3,104,648 3,962,850 -13.96%
PBT 30,013 51,242 54,506 -4,279 74,943 284,628 452,461 -35.18%
Tax -5,394 -8,555 -6,633 -2,582 -15,100 -148,334 -247,235 -45.73%
NP 24,619 42,687 47,873 -6,861 59,843 136,294 205,226 -28.74%
-
NP to SH 24,619 42,687 47,873 -6,861 59,843 136,294 205,226 -28.74%
-
Tax Rate 17.97% 16.70% 12.17% - 20.15% 52.12% 54.64% -
Total Cost 1,521,981 1,874,786 1,352,227 1,432,620 2,080,437 2,968,354 3,757,624 -13.44%
-
Net Worth 637,256 650,017 831,743 1,009,263 1,031,002 1,146,305 2,114,125 -17.44%
Dividend
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 2,490 - - 12,451 24,758 501,947 -
Div Payout % - 5.83% - - 20.81% 18.17% 244.58% -
Equity
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 637,256 650,017 831,743 1,009,263 1,031,002 1,146,305 2,114,125 -17.44%
NOSH 248,928 249,049 249,024 248,586 249,034 247,582 232,577 1.09%
Ratio Analysis
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.59% 2.23% 3.42% -0.48% 2.80% 4.39% 5.18% -
ROE 3.86% 6.57% 5.76% -0.68% 5.80% 11.89% 9.71% -
Per Share
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 621.30 769.92 562.23 573.55 859.43 1,253.99 1,703.89 -14.88%
EPS 9.89 17.14 19.23 -2.76 24.03 55.05 88.24 -29.51%
DPS 0.00 1.00 0.00 0.00 5.00 10.00 215.82 -
NAPS 2.56 2.61 3.34 4.06 4.14 4.63 9.09 -18.33%
Adjusted Per Share Value based on latest NOSH - 239,166
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 621.07 770.01 562.24 572.55 859.48 1,246.74 1,591.37 -13.96%
EPS 9.89 17.14 19.22 -2.76 24.03 54.73 82.41 -28.73%
DPS 0.00 1.00 0.00 0.00 5.00 9.94 201.57 -
NAPS 2.559 2.6103 3.3401 4.0529 4.1402 4.6033 8.4898 -17.44%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 24/03/08 31/12/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.565 1.80 2.08 1.93 3.52 3.10 8.20 -
P/RPS 0.09 0.23 0.37 0.34 0.41 0.25 0.48 -23.47%
P/EPS 5.71 10.50 10.82 -69.93 14.65 5.63 9.29 -7.48%
EY 17.50 9.52 9.24 -1.43 6.83 17.76 10.76 8.08%
DY 0.00 0.56 0.00 0.00 1.42 3.23 26.32 -
P/NAPS 0.22 0.69 0.62 0.48 0.85 0.67 0.90 -20.15%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/02/10 24/03/08 25/02/08 22/11/06 29/11/05 29/11/04 20/11/03 -
Price 1.80 1.80 1.98 1.91 3.36 3.40 7.80 -
P/RPS 0.29 0.23 0.35 0.33 0.39 0.27 0.46 -7.10%
P/EPS 18.20 10.50 10.30 -69.20 13.98 6.18 8.84 12.23%
EY 5.49 9.52 9.71 -1.45 7.15 16.19 11.31 -10.90%
DY 0.00 0.56 0.00 0.00 1.49 2.94 27.67 -
P/NAPS 0.70 0.69 0.59 0.47 0.81 0.73 0.86 -3.23%

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