[EON] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -7.51%
YoY- -39.22%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,700,641 2,738,383 2,976,186 4,524,613 6,117,385 8,032,567 6,906,136 -20.07%
PBT 62,573 66,646 113,523 530,948 751,577 890,771 786,096 -33.27%
Tax -1,010 -17,584 -22,352 -301,902 -374,744 -395,814 -314,076 -60.05%
NP 61,563 49,062 91,171 229,046 376,833 494,957 472,020 -27.79%
-
NP to SH 61,563 49,062 91,171 229,046 376,833 494,957 472,020 -27.79%
-
Tax Rate 1.61% 26.38% 19.69% 56.86% 49.86% 44.43% 39.95% -
Total Cost 1,639,078 2,689,321 2,885,015 4,295,567 5,740,552 7,537,610 6,434,116 -19.63%
-
Net Worth 822,135 1,023,016 1,017,785 2,334,333 2,342,071 2,522,316 2,277,292 -15.03%
Dividend
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 341,065 44,828 266,532 78,505 1,567,540 148,756 148,495 14.21%
Div Payout % 554.01% 91.37% 292.34% 34.28% 415.98% 30.05% 31.46% -
Equity
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 822,135 1,023,016 1,017,785 2,334,333 2,342,071 2,522,316 2,277,292 -15.03%
NOSH 249,131 248,305 248,847 248,333 231,658 229,301 228,435 1.39%
Ratio Analysis
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.62% 1.79% 3.06% 5.06% 6.16% 6.16% 6.83% -
ROE 7.49% 4.80% 8.96% 9.81% 16.09% 19.62% 20.73% -
Per Share
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 682.63 1,102.83 1,195.99 1,821.99 2,640.69 3,503.06 3,023.24 -21.17%
EPS 24.71 19.76 36.64 92.23 162.67 215.85 206.63 -28.78%
DPS 137.00 18.00 107.00 31.61 680.82 65.00 65.00 12.65%
NAPS 3.30 4.12 4.09 9.40 10.11 11.00 9.9691 -16.20%
Adjusted Per Share Value based on latest NOSH - 248,333
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 682.93 1,099.66 1,195.16 1,816.96 2,456.58 3,225.66 2,773.32 -20.07%
EPS 24.72 19.70 36.61 91.98 151.33 198.76 189.55 -27.79%
DPS 136.96 18.00 107.03 31.53 629.48 59.74 59.63 14.21%
NAPS 3.3015 4.1082 4.0872 9.3741 9.4051 10.1289 9.145 -15.03%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/09/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 2.01 2.71 3.88 9.45 8.95 0.00 0.00 -
P/RPS 0.29 0.25 0.32 0.52 0.34 0.00 0.00 -
P/EPS 8.13 13.72 10.59 10.25 5.50 0.00 0.00 -
EY 12.29 7.29 9.44 9.76 18.18 0.00 0.00 -
DY 68.16 6.64 27.58 3.35 76.07 0.00 0.00 -
P/NAPS 0.61 0.66 0.95 1.01 0.89 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/11/07 23/08/06 24/08/05 27/08/04 27/08/03 28/08/02 22/08/01 -
Price 2.08 2.22 3.78 3.04 9.25 0.00 0.00 -
P/RPS 0.30 0.20 0.32 0.17 0.35 0.00 0.00 -
P/EPS 8.42 11.24 10.32 3.30 5.69 0.00 0.00 -
EY 11.88 8.90 9.69 30.34 17.59 0.00 0.00 -
DY 65.87 8.11 28.31 10.40 73.60 0.00 0.00 -
P/NAPS 0.63 0.54 0.92 0.32 0.91 0.00 0.00 -

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