[EON] YoY TTM Result on 31-Mar-2008 [#4]

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

27-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Mar-2008 [#4]

Profit Trend

QoQ- 59.75%

YoY- 671.85%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
TTM Result
Revenue	2,024,348	2,419,872	1,895,003	3,094,103	3,901,173	4,987,051	7,427,704	-16.41%
YoY %	-16.34%	27.70%	-38.75%	-20.69%	-21.77%	-32.86%	-	-
Horiz. %	27.25%	32.58%	25.51%	41.66%	52.52%	67.14%	100.00%	-
PBT	44,292	31,928	103,550	101,833	300,528	579,681	906,550	-34.05%
YoY %	38.72%	-69.17%	1.69%	-66.12%	-48.16%	-36.06%	-	-
Horiz. %	4.89%	3.52%	11.42%	11.23%	33.15%	63.94%	100.00%	-
Tax	4,482	-6,249	-9,307	-22,963	-152,501	-317,245	-417,640	-
YoY %	171.72%	32.86%	59.47%	84.94%	51.93%	24.04%	-	-
Horiz. %	-1.07%	1.50%	2.23%	5.50%	36.51%	75.96%	100.00%	-
NP	48,774	25,679	94,243	78,870	148,027	262,436	488,910	-27.22%
YoY %	89.94%	-72.75%	19.49%	-46.72%	-43.60%	-46.32%	-	-
Horiz. %	9.98%	5.25%	19.28%	16.13%	30.28%	53.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,774	25,679	94,243	78,870	148,027	262,436	488,910	-27.22%
YoY %	89.94%	-72.75%	19.49%	-46.72%	-43.60%	-46.32%	-	-
Horiz. %	9.98%	5.25%	19.28%	16.13%	30.28%	53.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-10.12%	19.57%	8.99%	22.55%	50.74%	54.73%	46.07%	-
YoY %	-151.71%	117.69%	-60.13%	-55.56%	-7.29%	18.80%	-	-
Horiz. %	-21.97%	42.48%	19.51%	48.95%	110.14%	118.80%	100.00%	-
Total Cost	1,975,574	2,394,193	1,800,760	3,015,233	3,753,146	4,724,615	6,938,794	-15.90%
YoY %	-17.48%	32.95%	-40.28%	-19.66%	-20.56%	-31.91%	-	-
Horiz. %	28.47%	34.50%	25.95%	43.45%	54.09%	68.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	662,394	617,567	879,087	1,050,967	1,165,826	2,251,804	2,071,667	-14.54%
YoY %	7.26%	-29.75%	-16.35%	-9.85%	-48.23%	8.70%	-	-
Horiz. %	31.97%	29.81%	42.43%	50.73%	56.27%	108.70%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Dividend
Div	-	7,471	33,619	57,270	278,923	553,638	1,124,899	-
YoY %	-	-77.78%	-41.30%	-79.47%	-49.62%	-50.78%	-	-
Horiz. %	-	0.66%	2.99%	5.09%	24.80%	49.22%	100.00%	-
Div Payout %	-	29.10%	35.67%	72.61%	188.43%	210.96%	230.08%	-
YoY %	-	-18.42%	-50.87%	-61.47%	-10.68%	-8.31%	-	-
Horiz. %	-	12.65%	15.50%	31.56%	81.90%	91.69%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Equity
Net Worth	662,394	617,567	879,087	1,050,967	1,165,826	2,251,804	2,071,667	-14.54%
YoY %	7.26%	-29.75%	-16.35%	-9.85%	-48.23%	8.70%	-	-
Horiz. %	31.97%	29.81%	42.43%	50.73%	56.27%	108.70%	100.00%	-
NOSH	249,020	249,019	249,033	249,044	249,108	243,965	230,185	1.09%
YoY %	0.00%	-0.01%	-0.00%	-0.03%	2.11%	5.99%	-	-
Horiz. %	108.18%	108.18%	108.19%	108.19%	108.22%	105.99%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Ratio Analysis
NP Margin	2.41%	1.06%	4.97%	2.55%	3.79%	5.26%	6.58%	-
YoY %	127.36%	-78.67%	94.90%	-32.72%	-27.95%	-20.06%	-	-
Horiz. %	36.63%	16.11%	75.53%	38.75%	57.60%	79.94%	100.00%	-
ROE	7.36%	4.16%	10.72%	7.50%	12.70%	11.65%	23.60%	-
YoY %	76.92%	-61.19%	42.93%	-40.94%	9.01%	-50.64%	-	-
Horiz. %	31.19%	17.63%	45.42%	31.78%	53.81%	49.36%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Per Share
RPS	812.92	971.76	760.94	1,242.39	1,566.06	2,044.16	3,226.84	-17.31%
YoY %	-16.35%	27.71%	-38.75%	-20.67%	-23.39%	-36.65%	-	-
Horiz. %	25.19%	30.11%	23.58%	38.50%	48.53%	63.35%	100.00%	-
EPS	19.59	10.31	37.84	31.67	59.42	107.57	212.40	-28.01%
YoY %	90.01%	-72.75%	19.48%	-46.70%	-44.76%	-49.35%	-	-
Horiz. %	9.22%	4.85%	17.82%	14.91%	27.98%	50.65%	100.00%	-
DPS	0.00	3.00	13.50	23.00	112.00	226.93	490.00	-
YoY %	0.00%	-77.78%	-41.30%	-79.46%	-50.65%	-53.69%	-	-
Horiz. %	0.00%	0.61%	2.76%	4.69%	22.86%	46.31%	100.00%	-
NAPS	2.66	2.48	3.53	4.22	4.68	9.23	9.00	-15.47%
YoY %	7.26%	-29.75%	-16.35%	-9.83%	-49.30%	2.56%	-	-
Horiz. %	29.56%	27.56%	39.22%	46.89%	52.00%	102.56%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 249,033
RPS	812.92	971.76	760.98	1,242.51	1,566.61	2,002.67	2,982.77	-16.41%
YoY %	-16.35%	27.70%	-38.75%	-20.69%	-21.77%	-32.86%	-	-
Horiz. %	27.25%	32.58%	25.51%	41.66%	52.52%	67.14%	100.00%	-
EPS	19.59	10.31	37.85	31.67	59.44	105.39	196.33	-27.22%
YoY %	90.01%	-72.76%	19.51%	-46.72%	-43.60%	-46.32%	-	-
Horiz. %	9.98%	5.25%	19.28%	16.13%	30.28%	53.68%	100.00%	-
DPS	0.00	3.00	13.50	23.00	112.01	222.33	451.73	-
YoY %	0.00%	-77.78%	-41.30%	-79.47%	-49.62%	-50.78%	-	-
Horiz. %	0.00%	0.66%	2.99%	5.09%	24.80%	49.22%	100.00%	-
NAPS	2.66	2.48	3.5302	4.2204	4.6816	9.0426	8.3193	-14.54%
YoY %	7.26%	-29.75%	-16.35%	-9.85%	-48.23%	8.69%	-	-
Horiz. %	31.97%	29.81%	42.43%	50.73%	56.27%	108.69%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	24/03/08	24/03/08	30/12/05	31/12/04	31/12/03	-	-
Price	1.80	1.80	1.80	3.00	3.54	7.80	0.00	-
P/RPS	0.22	0.19	0.24	0.24	0.23	0.38	0.00	-
YoY %	15.79%	-20.83%	0.00%	4.35%	-39.47%	0.00%	-	-
Horiz. %	57.89%	50.00%	63.16%	63.16%	60.53%	100.00%	-	-
P/EPS	9.19	17.46	4.76	9.47	5.96	7.25	0.00	-
YoY %	-47.37%	266.81%	-49.74%	58.89%	-17.79%	0.00%	-	-
Horiz. %	126.76%	240.83%	65.66%	130.62%	82.21%	100.00%	-	-
EY	10.88	5.73	21.02	10.56	16.79	13.79	0.00	-
YoY %	89.88%	-72.74%	99.05%	-37.11%	21.75%	0.00%	-	-
Horiz. %	78.90%	41.55%	152.43%	76.58%	121.75%	100.00%	-	-
DY	0.00	1.67	7.50	7.67	31.64	29.09	0.00	-
YoY %	0.00%	-77.73%	-2.22%	-75.76%	8.77%	0.00%	-	-
Horiz. %	0.00%	5.74%	25.78%	26.37%	108.77%	100.00%	-	-
P/NAPS	0.68	0.73	0.51	0.71	0.76	0.85	0.00	-
YoY %	-6.85%	43.14%	-28.17%	-6.58%	-10.59%	0.00%	-	-
Horiz. %	80.00%	85.88%	60.00%	83.53%	89.41%	100.00%	-	-

	31/03/10	31/03/09	31/03/08	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	25/05/10	24/03/08	24/03/08	22/02/06	24/02/05	25/02/04	26/02/03	-
Price	1.80	1.80	1.80	3.00	4.18	8.75	7.55	-
P/RPS	0.22	0.19	0.24	0.24	0.27	0.43	0.23	-0.61%
YoY %	15.79%	-20.83%	0.00%	-11.11%	-37.21%	86.96%	-	-
Horiz. %	95.65%	82.61%	104.35%	104.35%	117.39%	186.96%	100.00%	-
P/EPS	9.19	17.46	4.76	9.47	7.03	8.13	3.55	14.01%
YoY %	-47.37%	266.81%	-49.74%	34.71%	-13.53%	129.01%	-	-
Horiz. %	258.87%	491.83%	134.08%	266.76%	198.03%	229.01%	100.00%	-
EY	10.88	5.73	21.02	10.56	14.22	12.29	28.13	-12.27%
YoY %	89.88%	-72.74%	99.05%	-25.74%	15.70%	-56.31%	-	-
Horiz. %	38.68%	20.37%	74.72%	37.54%	50.55%	43.69%	100.00%	-
DY	0.00	1.67	7.50	7.67	26.79	25.94	64.90	-
YoY %	0.00%	-77.73%	-2.22%	-71.37%	3.28%	-60.03%	-	-
Horiz. %	0.00%	2.57%	11.56%	11.82%	41.28%	39.97%	100.00%	-
P/NAPS	0.68	0.73	0.51	0.71	0.89	0.95	0.84	-2.87%
YoY %	-6.85%	43.14%	-28.17%	-20.22%	-6.32%	13.10%	-	-
Horiz. %	80.95%	86.90%	60.71%	84.52%	105.95%	113.10%	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