Highlights

[E&O] YoY Quarter Result on 2007-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 27-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2008
Quarter 31-Dec-2007  [#3]
Profit Trend QoQ -     508.88%    YoY -     780.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 41,084 89,994 70,162 86,609 145,168 141,979 5,763 38.71%
  YoY % -54.35% 28.27% -18.99% -40.34% 2.25% 2,363.63% -
  Horiz. % 712.89% 1,561.58% 1,217.46% 1,502.85% 2,518.97% 2,463.63% 100.00%
PBT 5,534 21,348 -6,550 106,894 13,014 18,837 -211 -
  YoY % -74.08% 425.92% -106.13% 721.38% -30.91% 9,027.49% -
  Horiz. % -2,622.75% -10,117.54% 3,104.27% -50,660.66% -6,167.77% -8,927.49% 100.00%
Tax -2,499 -9,500 2,572 -8,402 5,937 -4,750 -215 50.48%
  YoY % 73.69% -469.36% 130.61% -241.52% 224.99% -2,109.30% -
  Horiz. % 1,162.33% 4,418.60% -1,196.28% 3,907.91% -2,761.40% 2,209.30% 100.00%
NP 3,035 11,848 -3,978 98,492 18,951 14,087 -426 -
  YoY % -74.38% 397.84% -104.04% 419.72% 34.53% 3,406.81% -
  Horiz. % -712.44% -2,781.22% 933.80% -23,120.19% -4,448.59% -3,306.81% 100.00%
NP to SH 3,165 10,491 -4,382 89,627 10,181 8,736 -426 -
  YoY % -69.83% 339.41% -104.89% 780.34% 16.54% 2,150.70% -
  Horiz. % -742.96% -2,462.68% 1,028.64% -21,039.20% -2,389.91% -2,050.70% 100.00%
Tax Rate 45.16 % 44.50 % - % 7.86 % -45.62 % 25.22 % - % -
  YoY % 1.48% 0.00% 0.00% 117.23% -280.89% 0.00% -
  Horiz. % 179.06% 176.45% 0.00% 31.17% -180.89% 100.00% -
Total Cost 38,049 78,146 74,140 -11,883 126,217 127,892 6,189 35.33%
  YoY % -51.31% 5.40% 723.92% -109.41% -1.31% 1,966.44% -
  Horiz. % 614.78% 1,262.66% 1,197.93% -192.00% 2,039.38% 2,066.44% 100.00%
Net Worth 1,265,999 1,284,612 869,859 833,122 601,604 540,484 343,166 24.29%
  YoY % -1.45% 47.68% 4.41% 38.48% 11.31% 57.50% -
  Horiz. % 368.92% 374.34% 253.48% 242.77% 175.31% 157.50% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 26,532 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 29.60 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,265,999 1,284,612 869,859 833,122 601,604 540,484 343,166 24.29%
  YoY % -1.45% 47.68% 4.41% 38.48% 11.31% 57.50% -
  Horiz. % 368.92% 374.34% 253.48% 242.77% 175.31% 157.50% 100.00%
NOSH 1,054,999 1,070,510 654,029 530,651 385,643 220,606 236,666 28.27%
  YoY % -1.45% 63.68% 23.25% 37.60% 74.81% -6.79% -
  Horiz. % 445.77% 452.33% 276.35% 224.22% 162.95% 93.21% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.39 % 13.17 % -5.67 % 113.72 % 13.05 % 9.92 % -7.39 % -
  YoY % -43.89% 332.28% -104.99% 771.42% 31.55% 234.24% -
  Horiz. % -100.00% -178.21% 76.73% -1,538.84% -176.59% -134.24% 100.00%
ROE 0.25 % 0.82 % -0.50 % 10.76 % 1.69 % 1.62 % -0.12 % -
  YoY % -69.51% 264.00% -104.65% 536.69% 4.32% 1,450.00% -
  Horiz. % -208.33% -683.33% 416.67% -8,966.67% -1,408.33% -1,350.00% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3.89 8.41 10.73 16.32 37.64 64.36 2.44 8.08%
  YoY % -53.75% -21.62% -34.25% -56.64% -41.52% 2,537.70% -
  Horiz. % 159.43% 344.67% 439.75% 668.85% 1,542.62% 2,637.70% 100.00%
EPS 0.30 0.98 -0.67 16.89 2.64 3.96 -0.18 -
  YoY % -69.39% 246.27% -103.97% 539.77% -33.33% 2,300.00% -
  Horiz. % -166.67% -544.44% 372.22% -9,383.33% -1,466.67% -2,200.00% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2000 1.2000 1.3300 1.5700 1.5600 2.4500 1.4500 -3.10%
  YoY % 0.00% -9.77% -15.29% 0.64% -36.33% 68.97% -
  Horiz. % 82.76% 82.76% 91.72% 108.28% 107.59% 168.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 2.82 6.18 4.82 5.94 9.96 9.75 0.40 38.45%
  YoY % -54.37% 28.22% -18.86% -40.36% 2.15% 2,337.50% -
  Horiz. % 705.00% 1,545.00% 1,205.00% 1,485.00% 2,490.00% 2,437.50% 100.00%
EPS 0.22 0.72 -0.30 6.15 0.70 0.60 -0.03 -
  YoY % -69.44% 340.00% -104.88% 778.57% 16.67% 2,100.00% -
  Horiz. % -733.33% -2,400.00% 1,000.00% -20,500.00% -2,333.33% -2,000.00% 100.00%
DPS 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8689 0.8817 0.5970 0.5718 0.4129 0.3710 0.2355 24.29%
  YoY % -1.45% 47.69% 4.41% 38.48% 11.29% 57.54% -
  Horiz. % 368.96% 374.39% 253.50% 242.80% 175.33% 157.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.1800 1.0500 0.4300 2.6800 1.9100 1.0100 0.7200 -
P/RPS 30.30 12.49 4.01 16.42 5.07 1.57 29.57 0.41%
  YoY % 142.59% 211.47% -75.58% 223.87% 222.93% -94.69% -
  Horiz. % 102.47% 42.24% 13.56% 55.53% 17.15% 5.31% 100.00%
P/EPS 393.33 107.14 -64.18 15.87 72.35 25.51 -400.00 -
  YoY % 267.12% 266.94% -504.41% -78.06% 183.61% 106.38% -
  Horiz. % -98.33% -26.79% 16.05% -3.97% -18.09% -6.38% 100.00%
EY 0.25 0.93 -1.56 6.30 1.38 3.92 -0.25 -
  YoY % -73.12% 159.62% -124.76% 356.52% -64.80% 1,668.00% -
  Horiz. % -100.00% -372.00% 624.00% -2,520.00% -552.00% -1,568.00% 100.00%
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.98 0.87 0.32 1.71 1.22 0.41 0.50 11.86%
  YoY % 12.64% 171.88% -81.29% 40.16% 197.56% -18.00% -
  Horiz. % 196.00% 174.00% 64.00% 342.00% 244.00% 82.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 23/02/10 26/02/09 27/02/08 27/02/07 24/02/06 25/02/05 -
Price 1.1600 0.9900 0.5000 2.2800 2.1000 1.0000 0.7600 -
P/RPS 29.79 11.78 4.66 13.97 5.58 1.55 31.21 -0.77%
  YoY % 152.89% 152.79% -66.64% 150.36% 260.00% -95.03% -
  Horiz. % 95.45% 37.74% 14.93% 44.76% 17.88% 4.97% 100.00%
P/EPS 386.67 101.02 -74.63 13.50 79.55 25.25 -422.22 -
  YoY % 282.77% 235.36% -652.81% -83.03% 215.05% 105.98% -
  Horiz. % -91.58% -23.93% 17.68% -3.20% -18.84% -5.98% 100.00%
EY 0.26 0.99 -1.34 7.41 1.26 3.96 -0.24 -
  YoY % -73.74% 173.88% -118.08% 488.10% -68.18% 1,750.00% -
  Horiz. % -108.33% -412.50% 558.33% -3,087.50% -525.00% -1,650.00% 100.00%
DY 0.00 0.00 0.00 2.19 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.97 0.83 0.38 1.45 1.35 0.41 0.52 10.94%
  YoY % 16.87% 118.42% -73.79% 7.41% 229.27% -21.15% -
  Horiz. % 186.54% 159.62% 73.08% 278.85% 259.62% 78.85% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers