[EON] YoY TTM Result on 30-Jun-2009 [#1]

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

25-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Jun-2009 [#1]

Profit Trend

QoQ- -20.41%

YoY- -76.31%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	2,385,336	2,166,457	1,647,057	3,032,625	3,446,370	4,644,011	6,896,390	-15.61%
YoY %	10.10%	31.54%	-45.69%	-12.01%	-25.79%	-32.66%	-	-
Horiz. %	34.59%	31.41%	23.88%	43.97%	49.97%	67.34%	100.00%	-
PBT	26,560	96,201	32,738	80,931	206,083	561,649	855,577	-42.60%
YoY %	-72.39%	193.85%	-59.55%	-60.73%	-63.31%	-34.35%	-	-
Horiz. %	3.10%	11.24%	3.83%	9.46%	24.09%	65.65%	100.00%	-
Tax	-6,121	-9,930	-63	-17,529	-85,843	-314,008	-410,423	-48.94%
YoY %	38.36%	-15,661.90%	99.64%	79.58%	72.66%	23.49%	-	-
Horiz. %	1.49%	2.42%	0.02%	4.27%	20.92%	76.51%	100.00%	-
NP	20,439	86,271	32,675	63,402	120,240	247,641	445,154	-38.89%
YoY %	-76.31%	164.03%	-48.46%	-47.27%	-51.45%	-44.37%	-	-
Horiz. %	4.59%	19.38%	7.34%	14.24%	27.01%	55.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,439	86,271	32,675	63,402	120,240	247,641	445,154	-38.89%
YoY %	-76.31%	164.03%	-48.46%	-47.27%	-51.45%	-44.37%	-	-
Horiz. %	4.59%	19.38%	7.34%	14.24%	27.01%	55.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.05%	10.32%	0.19%	21.66%	41.65%	55.91%	47.97%	-
YoY %	123.35%	5,331.58%	-99.12%	-48.00%	-25.51%	16.55%	-	-
Horiz. %	48.05%	21.51%	0.40%	45.15%	86.83%	116.55%	100.00%	-
Total Cost	2,364,897	2,080,186	1,614,382	2,969,223	3,326,130	4,396,370	6,451,236	-14.82%
YoY %	13.69%	28.85%	-45.63%	-10.73%	-24.34%	-31.85%	-	-
Horiz. %	36.66%	32.24%	25.02%	46.03%	51.56%	68.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	627,412	647,815	1,055,263	1,053,438	1,184,992	2,310,013	2,267,739	-18.57%
YoY %	-3.15%	-38.61%	0.17%	-11.10%	-48.70%	1.86%	-	-
Horiz. %	27.67%	28.57%	46.53%	46.45%	52.25%	101.86%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	4,980	36,111	341,065	57,270	278,923	553,638	1,124,899	-57.95%
YoY %	-86.21%	-89.41%	495.54%	-79.47%	-49.62%	-50.78%	-	-
Horiz. %	0.44%	3.21%	30.32%	5.09%	24.80%	49.22%	100.00%	-
Div Payout %	24.37%	41.86%	1,043.81%	90.33%	231.97%	223.57%	252.70%	-
YoY %	-41.78%	-95.99%	1,055.55%	-61.06%	3.76%	-11.53%	-	-
Horiz. %	9.64%	16.57%	413.06%	35.75%	91.80%	88.47%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	627,412	647,815	1,055,263	1,053,438	1,184,992	2,310,013	2,267,739	-18.57%
YoY %	-3.15%	-38.61%	0.17%	-11.10%	-48.70%	1.86%	-	-
Horiz. %	27.67%	28.57%	46.53%	46.45%	52.25%	101.86%	100.00%	-
NOSH	248,973	249,159	248,882	248,452	248,948	245,746	231,402	1.17%
YoY %	-0.07%	0.11%	0.17%	-0.20%	1.30%	6.20%	-	-
Horiz. %	107.59%	107.67%	107.55%	107.37%	107.58%	106.20%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	0.86%	3.98%	1.98%	2.09%	3.49%	5.33%	6.45%	-
YoY %	-78.39%	101.01%	-5.26%	-40.11%	-34.52%	-17.36%	-	-
Horiz. %	13.33%	61.71%	30.70%	32.40%	54.11%	82.64%	100.00%	-
ROE	3.26%	13.32%	3.10%	6.02%	10.15%	10.72%	19.63%	-
YoY %	-75.53%	329.68%	-48.50%	-40.69%	-5.32%	-45.39%	-	-
Horiz. %	16.61%	67.86%	15.79%	30.67%	51.71%	54.61%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	958.07	869.50	661.78	1,220.61	1,384.37	1,889.76	2,980.26	-16.59%
YoY %	10.19%	31.39%	-45.78%	-11.83%	-26.74%	-36.59%	-	-
Horiz. %	32.15%	29.18%	22.21%	40.96%	46.45%	63.41%	100.00%	-
EPS	8.21	34.62	13.13	25.52	48.30	100.77	192.37	-39.60%
YoY %	-76.29%	163.67%	-48.55%	-47.16%	-52.07%	-47.62%	-	-
Horiz. %	4.27%	18.00%	6.83%	13.27%	25.11%	52.38%	100.00%	-
DPS	2.00	14.50	137.00	23.00	112.00	225.29	490.00	-58.50%
YoY %	-86.21%	-89.42%	495.65%	-79.46%	-50.29%	-54.02%	-	-
Horiz. %	0.41%	2.96%	27.96%	4.69%	22.86%	45.98%	100.00%	-
NAPS	2.52	2.60	4.24	4.24	4.76	9.40	9.80	-19.51%
YoY %	-3.08%	-38.68%	0.00%	-10.92%	-49.36%	-4.08%	-	-
Horiz. %	25.71%	26.53%	43.27%	43.27%	48.57%	95.92%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 248,973
RPS	957.89	869.99	661.41	1,217.82	1,383.97	1,864.91	2,769.41	-15.61%
YoY %	10.10%	31.54%	-45.69%	-12.01%	-25.79%	-32.66%	-	-
Horiz. %	34.59%	31.41%	23.88%	43.97%	49.97%	67.34%	100.00%	-
EPS	8.21	34.64	13.12	25.46	48.29	99.45	178.76	-38.89%
YoY %	-76.30%	164.02%	-48.47%	-47.28%	-51.44%	-44.37%	-	-
Horiz. %	4.59%	19.38%	7.34%	14.24%	27.01%	55.63%	100.00%	-
DPS	2.00	14.50	136.96	23.00	112.01	222.33	451.73	-57.95%
YoY %	-86.21%	-89.41%	495.48%	-79.47%	-49.62%	-50.78%	-	-
Horiz. %	0.44%	3.21%	30.32%	5.09%	24.80%	49.22%	100.00%	-
NAPS	2.5195	2.6015	4.2377	4.2303	4.7586	9.2764	9.1066	-18.57%
YoY %	-3.15%	-38.61%	0.17%	-11.10%	-48.70%	1.86%	-	-
Horiz. %	27.67%	28.57%	46.53%	46.45%	52.25%	101.86%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	24/03/08	24/03/08	29/06/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	1.80	1.80	1.62	3.04	5.10	10.10	7.90	-
P/RPS	0.19	0.21	0.24	0.25	0.37	0.53	0.27	-5.46%
YoY %	-9.52%	-12.50%	-4.00%	-32.43%	-30.19%	96.30%	-	-
Horiz. %	70.37%	77.78%	88.89%	92.59%	137.04%	196.30%	100.00%	-
P/EPS	21.93	5.20	12.34	11.91	10.56	10.02	4.11	30.69%
YoY %	321.73%	-57.86%	3.61%	12.78%	5.39%	143.80%	-	-
Horiz. %	533.58%	126.52%	300.24%	289.78%	256.93%	243.80%	100.00%	-
EY	4.56	19.24	8.10	8.39	9.47	9.98	24.35	-23.49%
YoY %	-76.30%	137.53%	-3.46%	-11.40%	-5.11%	-59.01%	-	-
Horiz. %	18.73%	79.01%	33.26%	34.46%	38.89%	40.99%	100.00%	-
DY	1.11	8.06	84.57	7.57	21.96	22.31	62.03	-47.44%
YoY %	-86.23%	-90.47%	1,017.17%	-65.53%	-1.57%	-64.03%	-	-
Horiz. %	1.79%	12.99%	136.34%	12.20%	35.40%	35.97%	100.00%	-
P/NAPS	0.71	0.69	0.38	0.72	1.07	1.07	0.81	-2.08%
YoY %	2.90%	81.58%	-47.22%	-32.71%	0.00%	32.10%	-	-
Horiz. %	87.65%	85.19%	46.91%	88.89%	132.10%	132.10%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	24/03/08	24/03/08	22/08/07	25/05/06	30/05/05	20/05/04	30/05/03	-
Price	1.80	1.80	1.43	3.20	3.68	9.00	8.90	-
P/RPS	0.19	0.21	0.22	0.26	0.27	0.48	0.30	-7.04%
YoY %	-9.52%	-4.55%	-15.38%	-3.70%	-43.75%	60.00%	-	-
Horiz. %	63.33%	70.00%	73.33%	86.67%	90.00%	160.00%	100.00%	-
P/EPS	21.93	5.20	10.89	12.54	7.62	8.93	4.63	28.23%
YoY %	321.73%	-52.25%	-13.16%	64.57%	-14.67%	92.87%	-	-
Horiz. %	473.65%	112.31%	235.21%	270.84%	164.58%	192.87%	100.00%	-
EY	4.56	19.24	9.18	7.97	13.12	11.20	21.61	-22.02%
YoY %	-76.30%	109.59%	15.18%	-39.25%	17.14%	-48.17%	-	-
Horiz. %	21.10%	89.03%	42.48%	36.88%	60.71%	51.83%	100.00%	-
DY	1.11	8.06	95.80	7.19	30.43	25.03	55.06	-46.42%
YoY %	-86.23%	-91.59%	1,232.41%	-76.37%	21.57%	-54.54%	-	-
Horiz. %	2.02%	14.64%	173.99%	13.06%	55.27%	45.46%	100.00%	-
P/NAPS	0.71	0.69	0.34	0.75	0.77	0.96	0.91	-3.89%
YoY %	2.90%	102.94%	-54.67%	-2.60%	-19.79%	5.49%	-	-
Horiz. %	78.02%	75.82%	37.36%	82.42%	84.62%	105.49%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos