[EON] YoY TTM Result on 31-Dec-2001 [#4]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -5.98%
YoY- -6.51%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 3,901,173 4,987,051 7,427,704 7,548,331 6,361,545 5,421,081 0.34%
PBT 300,528 579,681 906,550 820,342 775,258 620,470 0.76%
Tax -152,501 -317,245 -417,640 -370,384 -293,948 -108,514 -0.35%
NP 148,027 262,436 488,910 449,958 481,310 511,956 1.31%
-
NP to SH 148,027 262,436 488,910 449,958 481,310 511,956 1.31%
-
Tax Rate 50.74% 54.73% 46.07% 45.15% 37.92% 17.49% -
Total Cost 3,753,146 4,724,615 6,938,794 7,098,373 5,880,235 4,909,125 0.28%
-
Net Worth 1,165,826 2,251,804 2,071,667 2,420,909 2,181,496 2,091,359 0.61%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 278,923 553,638 1,124,899 148,539 148,296 147,436 -0.66%
Div Payout % 188.43% 210.96% 230.08% 33.01% 30.81% 28.80% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,165,826 2,251,804 2,071,667 2,420,909 2,181,496 2,091,359 0.61%
NOSH 249,108 243,965 230,185 228,577 228,467 226,828 -0.09%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.79% 5.26% 6.58% 5.96% 7.57% 9.44% -
ROE 12.70% 11.65% 23.60% 18.59% 22.06% 24.48% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,566.06 2,044.16 3,226.84 3,302.31 2,784.44 2,389.95 0.44%
EPS 59.42 107.57 212.40 196.85 210.67 225.70 1.41%
DPS 112.00 226.93 490.00 65.00 65.00 65.00 -0.57%
NAPS 4.68 9.23 9.00 10.5912 9.5484 9.22 0.71%
Adjusted Per Share Value based on latest NOSH - 228,577
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,566.61 2,002.67 2,982.77 3,031.21 2,554.63 2,176.96 0.34%
EPS 59.44 105.39 196.33 180.69 193.28 205.59 1.31%
DPS 112.01 222.33 451.73 59.65 59.55 59.21 -0.66%
NAPS 4.6816 9.0426 8.3193 9.7217 8.7603 8.3983 0.61%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 - - - - -
Price 3.54 7.80 0.00 0.00 0.00 0.00 -
P/RPS 0.23 0.38 0.00 0.00 0.00 0.00 -100.00%
P/EPS 5.96 7.25 0.00 0.00 0.00 0.00 -100.00%
EY 16.79 13.79 0.00 0.00 0.00 0.00 -100.00%
DY 31.64 29.09 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.76 0.85 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/05 25/02/04 26/02/03 28/02/02 26/02/01 - -
Price 4.18 8.75 7.55 0.00 0.00 0.00 -
P/RPS 0.27 0.43 0.23 0.00 0.00 0.00 -100.00%
P/EPS 7.03 8.13 3.55 0.00 0.00 0.00 -100.00%
EY 14.22 12.29 28.13 0.00 0.00 0.00 -100.00%
DY 26.79 25.94 64.90 0.00 0.00 0.00 -100.00%
P/NAPS 0.89 0.95 0.84 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