Highlights

[E&O] QoQ TTM Result on 2008-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#3]
Profit Trend QoQ -     -85.30%    YoY -     -89.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 340,484 289,671 304,449 312,600 329,047 433,605 516,399 -24.23%
  QoQ % 17.54% -4.85% -2.61% -5.00% -24.11% -16.03% -
  Horiz. % 65.93% 56.09% 58.96% 60.53% 63.72% 83.97% 100.00%
PBT -24,566 -44,115 -38,124 24,681 138,125 164,667 194,565 -
  QoQ % 44.31% -15.71% -254.47% -82.13% -16.12% -15.37% -
  Horiz. % -12.63% -22.67% -19.59% 12.69% 70.99% 84.63% 100.00%
Tax -4,966 3,227 6,067 -314 -11,288 -7,181 -14,112 -50.12%
  QoQ % -253.89% -46.81% 2,032.17% 97.22% -57.19% 49.11% -
  Horiz. % 35.19% -22.87% -42.99% 2.23% 79.99% 50.89% 100.00%
NP -29,532 -40,888 -32,057 24,367 126,837 157,486 180,453 -
  QoQ % 27.77% -27.55% -231.56% -80.79% -19.46% -12.73% -
  Horiz. % -16.37% -22.66% -17.76% 13.50% 70.29% 87.27% 100.00%
NP to SH -32,032 -43,070 -37,276 16,205 110,214 124,461 128,854 -
  QoQ % 25.63% -15.54% -330.03% -85.30% -11.45% -3.41% -
  Horiz. % -24.86% -33.43% -28.93% 12.58% 85.53% 96.59% 100.00%
Tax Rate - % - % - % 1.27 % 8.17 % 4.36 % 7.25 % -
  QoQ % 0.00% 0.00% 0.00% -84.46% 87.39% -39.86% -
  Horiz. % 0.00% 0.00% 0.00% 17.52% 112.69% 60.14% 100.00%
Total Cost 370,016 330,559 336,506 288,233 202,210 276,119 335,946 6.65%
  QoQ % 11.94% -1.77% 16.75% 42.54% -26.77% -17.81% -
  Horiz. % 110.14% 98.40% 100.17% 85.80% 60.19% 82.19% 100.00%
Net Worth 873,983 889,084 832,294 869,859 786,362 852,413 534,071 38.83%
  QoQ % -1.70% 6.82% -4.32% 10.62% -7.75% 59.61% -
  Horiz. % 163.65% 166.47% 155.84% 162.87% 147.24% 159.61% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 0 0 0 0 26,532 26,532 26,532 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 24.07 % 21.32 % 20.59 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 12.90% 3.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 116.90% 103.55% 100.00%
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 873,983 889,084 832,294 869,859 786,362 852,413 534,071 38.83%
  QoQ % -1.70% 6.82% -4.32% 10.62% -7.75% 59.61% -
  Horiz. % 163.65% 166.47% 155.84% 162.87% 147.24% 159.61% 100.00%
NOSH 710,555 711,267 665,835 654,029 591,250 539,502 534,071 20.95%
  QoQ % -0.10% 6.82% 1.81% 10.62% 9.59% 1.02% -
  Horiz. % 133.04% 133.18% 124.67% 122.46% 110.71% 101.02% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -8.67 % -14.12 % -10.53 % 7.79 % 38.55 % 36.32 % 34.94 % -
  QoQ % 38.60% -34.09% -235.17% -79.79% 6.14% 3.95% -
  Horiz. % -24.81% -40.41% -30.14% 22.30% 110.33% 103.95% 100.00%
ROE -3.67 % -4.84 % -4.48 % 1.86 % 14.02 % 14.60 % 24.13 % -
  QoQ % 24.17% -8.04% -340.86% -86.73% -3.97% -39.49% -
  Horiz. % -15.21% -20.06% -18.57% 7.71% 58.10% 60.51% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 47.92 40.73 45.72 47.80 55.65 80.37 96.69 -37.35%
  QoQ % 17.65% -10.91% -4.35% -14.11% -30.76% -16.88% -
  Horiz. % 49.56% 42.12% 47.29% 49.44% 57.56% 83.12% 100.00%
EPS -4.51 -6.06 -5.60 2.48 18.64 23.07 24.13 -
  QoQ % 25.58% -8.21% -325.81% -86.70% -19.20% -4.39% -
  Horiz. % -18.69% -25.11% -23.21% 10.28% 77.25% 95.61% 100.00%
DPS 0.00 0.00 0.00 0.00 4.49 4.92 4.97 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -8.74% -1.01% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 90.34% 98.99% 100.00%
NAPS 1.2300 1.2500 1.2500 1.3300 1.3300 1.5800 1.0000 14.78%
  QoQ % -1.60% 0.00% -6.02% 0.00% -15.82% 58.00% -
  Horiz. % 123.00% 125.00% 125.00% 133.00% 133.00% 158.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.37 19.88 20.90 21.46 22.58 29.76 35.44 -24.22%
  QoQ % 17.56% -4.88% -2.61% -4.96% -24.13% -16.03% -
  Horiz. % 65.94% 56.09% 58.97% 60.55% 63.71% 83.97% 100.00%
EPS -2.20 -2.96 -2.56 1.11 7.56 8.54 8.84 -
  QoQ % 25.68% -15.63% -330.63% -85.32% -11.48% -3.39% -
  Horiz. % -24.89% -33.48% -28.96% 12.56% 85.52% 96.61% 100.00%
DPS 0.00 0.00 0.00 0.00 1.82 1.82 1.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.5999 0.6102 0.5713 0.5970 0.5397 0.5851 0.3666 38.82%
  QoQ % -1.69% 6.81% -4.30% 10.62% -7.76% 59.60% -
  Horiz. % 163.64% 166.45% 155.84% 162.85% 147.22% 159.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.4500 0.9500 0.4600 0.4300 0.8100 1.7900 1.8000 -
P/RPS 3.03 2.33 1.01 0.90 1.46 2.23 1.86 38.41%
  QoQ % 30.04% 130.69% 12.22% -38.36% -34.53% 19.89% -
  Horiz. % 162.90% 125.27% 54.30% 48.39% 78.49% 119.89% 100.00%
P/EPS -32.16 -15.69 -8.22 17.35 4.35 7.76 7.46 -
  QoQ % -104.97% -90.88% -147.38% 298.85% -43.94% 4.02% -
  Horiz. % -431.10% -210.32% -110.19% 232.57% 58.31% 104.02% 100.00%
EY -3.11 -6.37 -12.17 5.76 23.01 12.89 13.40 -
  QoQ % 51.18% 47.66% -311.28% -74.97% 78.51% -3.81% -
  Horiz. % -23.21% -47.54% -90.82% 42.99% 171.72% 96.19% 100.00%
DY 0.00 0.00 0.00 0.00 5.54 2.75 2.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 101.45% -0.36% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 200.72% 99.64% 100.00%
P/NAPS 1.18 0.76 0.37 0.32 0.61 1.13 1.80 -24.52%
  QoQ % 55.26% 105.41% 15.63% -47.54% -46.02% -37.22% -
  Horiz. % 65.56% 42.22% 20.56% 17.78% 33.89% 62.78% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 26/05/09 26/02/09 26/11/08 27/08/08 28/05/08 -
Price 0.8800 1.3100 0.8600 0.5000 0.5600 1.0000 1.5800 -
P/RPS 1.84 3.22 1.88 1.05 1.01 1.24 1.63 8.41%
  QoQ % -42.86% 71.28% 79.05% 3.96% -18.55% -23.93% -
  Horiz. % 112.88% 197.55% 115.34% 64.42% 61.96% 76.07% 100.00%
P/EPS -19.52 -21.63 -15.36 20.18 3.00 4.33 6.55 -
  QoQ % 9.75% -40.82% -176.11% 572.67% -30.72% -33.89% -
  Horiz. % -298.02% -330.23% -234.50% 308.09% 45.80% 66.11% 100.00%
EY -5.12 -4.62 -6.51 4.96 33.29 23.07 15.27 -
  QoQ % -10.82% 29.03% -231.25% -85.10% 44.30% 51.08% -
  Horiz. % -33.53% -30.26% -42.63% 32.48% 218.01% 151.08% 100.00%
DY 0.00 0.00 0.00 0.00 8.01 4.92 3.14 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 62.80% 56.69% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 255.10% 156.69% 100.00%
P/NAPS 0.72 1.05 0.69 0.38 0.42 0.63 1.58 -40.75%
  QoQ % -31.43% 52.17% 81.58% -9.52% -33.33% -60.13% -
  Horiz. % 45.57% 66.46% 43.67% 24.05% 26.58% 39.87% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers