Highlights

[E&O] YoY 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?  YoY % Horiz. %

TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 399,665 226,915 360,316 312,600 564,222 690,555 196,513 12.55%
  YoY % 76.13% -37.02% 15.26% -44.60% -18.29% 251.40% -
  Horiz. % 203.38% 115.47% 183.35% 159.07% 287.12% 351.40% 100.00%
PBT 136,471 69,925 3,332 24,681 226,033 62,569 24,341 33.27%
  YoY % 95.17% 1,998.59% -86.50% -89.08% 261.25% 157.05% -
  Horiz. % 560.66% 287.27% 13.69% 101.40% 928.61% 257.05% 100.00%
Tax -38,355 -4,890 -17,038 -314 -7,628 5,053 -4,647 42.14%
  YoY % -684.36% 71.30% -5,326.11% 95.88% -250.96% 208.74% -
  Horiz. % 825.37% 105.23% 366.65% 6.76% 164.15% -108.74% 100.00%
NP 98,116 65,035 -13,706 24,367 218,405 67,622 19,694 30.67%
  YoY % 50.87% 574.50% -156.25% -88.84% 222.98% 243.36% -
  Horiz. % 498.20% 330.23% -69.59% 123.73% 1,108.99% 343.36% 100.00%
NP to SH 94,823 61,940 -17,159 16,205 150,528 40,563 14,298 37.05%
  YoY % 53.09% 460.98% -205.89% -89.23% 271.10% 183.70% -
  Horiz. % 663.19% 433.21% -120.01% 113.34% 1,052.79% 283.70% 100.00%
Tax Rate 28.10 % 6.99 % 511.34 % 1.27 % 3.37 % -8.08 % 19.09 % 6.65%
  YoY % 302.00% -98.63% 40,163.00% -62.31% 141.71% -142.33% -
  Horiz. % 147.20% 36.62% 2,678.58% 6.65% 17.65% -42.33% 100.00%
Total Cost 301,549 161,880 374,022 288,233 345,817 622,933 176,819 9.30%
  YoY % 86.28% -56.72% 29.76% -16.65% -44.49% 252.30% -
  Horiz. % 170.54% 91.55% 211.53% 163.01% 195.58% 352.30% 100.00%
Net Worth 1,239,932 1,265,999 1,284,612 869,859 833,122 601,604 540,484 14.84%
  YoY % -2.06% -1.45% 47.68% 4.41% 38.48% 11.31% -
  Horiz. % 229.41% 234.23% 237.68% 160.94% 154.14% 111.31% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 21,274 40,429 0 0 43,146 4,442 0 -
  YoY % -47.38% 0.00% 0.00% 0.00% 871.21% 0.00% -
  Horiz. % 478.88% 910.04% 0.00% 0.00% 971.21% 100.00% -
Div Payout % 22.44 % 65.27 % - % - % 28.66 % 10.95 % - % -
  YoY % -65.62% 0.00% 0.00% 0.00% 161.74% 0.00% -
  Horiz. % 204.93% 596.07% 0.00% 0.00% 261.74% 100.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,239,932 1,265,999 1,284,612 869,859 833,122 601,604 540,484 14.84%
  YoY % -2.06% -1.45% 47.68% 4.41% 38.48% 11.31% -
  Horiz. % 229.41% 234.23% 237.68% 160.94% 154.14% 111.31% 100.00%
NOSH 1,097,285 1,054,999 1,070,510 654,029 530,651 385,643 220,606 30.64%
  YoY % 4.01% -1.45% 63.68% 23.25% 37.60% 74.81% -
  Horiz. % 497.40% 478.23% 485.26% 296.47% 240.54% 174.81% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 24.55 % 28.66 % -3.80 % 7.79 % 38.71 % 9.79 % 10.02 % 16.10%
  YoY % -14.34% 854.21% -148.78% -79.88% 295.40% -2.30% -
  Horiz. % 245.01% 286.03% -37.92% 77.74% 386.33% 97.70% 100.00%
ROE 7.65 % 4.89 % -1.34 % 1.86 % 18.07 % 6.74 % 2.65 % 19.32%
  YoY % 56.44% 464.93% -172.04% -89.71% 168.10% 154.34% -
  Horiz. % 288.68% 184.53% -50.57% 70.19% 681.89% 254.34% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 36.42 21.51 33.66 47.80 106.33 179.07 89.08 -13.84%
  YoY % 69.32% -36.10% -29.58% -55.05% -40.62% 101.02% -
  Horiz. % 40.88% 24.15% 37.79% 53.66% 119.36% 201.02% 100.00%
EPS 8.64 5.87 -1.60 2.48 28.37 10.52 6.48 4.91%
  YoY % 47.19% 466.87% -164.52% -91.26% 169.68% 62.35% -
  Horiz. % 133.33% 90.59% -24.69% 38.27% 437.81% 162.35% 100.00%
DPS 1.94 3.80 0.00 0.00 8.13 1.15 0.00 -
  YoY % -48.95% 0.00% 0.00% 0.00% 606.96% 0.00% -
  Horiz. % 168.70% 330.43% 0.00% 0.00% 706.96% 100.00% -
NAPS 1.1300 1.2000 1.2000 1.3300 1.5700 1.5600 2.4500 -12.10%
  YoY % -5.83% 0.00% -9.77% -15.29% 0.64% -36.33% -
  Horiz. % 46.12% 48.98% 48.98% 54.29% 64.08% 63.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 27.43 15.57 24.73 21.46 38.73 47.40 13.49 12.55%
  YoY % 76.17% -37.04% 15.24% -44.59% -18.29% 251.37% -
  Horiz. % 203.34% 115.42% 183.32% 159.08% 287.10% 351.37% 100.00%
EPS 6.51 4.25 -1.18 1.11 10.33 2.78 0.98 37.09%
  YoY % 53.18% 460.17% -206.31% -89.25% 271.58% 183.67% -
  Horiz. % 664.29% 433.67% -120.41% 113.27% 1,054.08% 283.67% 100.00%
DPS 1.46 2.77 0.00 0.00 2.96 0.30 0.00 -
  YoY % -47.29% 0.00% 0.00% 0.00% 886.67% 0.00% -
  Horiz. % 486.67% 923.33% 0.00% 0.00% 986.67% 100.00% -
NAPS 0.8511 0.8689 0.8817 0.5970 0.5718 0.4129 0.3710 14.83%
  YoY % -2.05% -1.45% 47.69% 4.41% 38.48% 11.29% -
  Horiz. % 229.41% 234.20% 237.65% 160.92% 154.12% 111.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.4000 1.1800 1.0500 0.4300 2.6800 1.9100 1.0100 -
P/RPS 3.84 5.49 3.12 0.90 2.52 1.07 1.13 22.60%
  YoY % -30.05% 75.96% 246.67% -64.29% 135.51% -5.31% -
  Horiz. % 339.82% 485.84% 276.11% 79.65% 223.01% 94.69% 100.00%
P/EPS 16.20 20.10 -65.51 17.35 9.45 18.16 15.58 0.65%
  YoY % -19.40% 130.68% -477.58% 83.60% -47.96% 16.56% -
  Horiz. % 103.98% 129.01% -420.48% 111.36% 60.65% 116.56% 100.00%
EY 6.17 4.98 -1.53 5.76 10.58 5.51 6.42 -0.66%
  YoY % 23.90% 425.49% -126.56% -45.56% 92.01% -14.17% -
  Horiz. % 96.11% 77.57% -23.83% 89.72% 164.80% 85.83% 100.00%
DY 1.38 3.22 0.00 0.00 3.03 0.60 0.00 -
  YoY % -57.14% 0.00% 0.00% 0.00% 405.00% 0.00% -
  Horiz. % 230.00% 536.67% 0.00% 0.00% 505.00% 100.00% -
P/NAPS 1.24 0.98 0.87 0.32 1.71 1.22 0.41 20.25%
  YoY % 26.53% 12.64% 171.88% -81.29% 40.16% 197.56% -
  Horiz. % 302.44% 239.02% 212.20% 78.05% 417.07% 297.56% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 25/02/11 23/02/10 26/02/09 27/02/08 27/02/07 24/02/06 -
Price 1.5700 1.1600 0.9900 0.5000 2.2800 2.1000 1.0000 -
P/RPS 4.31 5.39 2.94 1.05 2.14 1.17 1.12 25.17%
  YoY % -20.04% 83.33% 180.00% -50.93% 82.91% 4.46% -
  Horiz. % 384.82% 481.25% 262.50% 93.75% 191.07% 104.46% 100.00%
P/EPS 18.17 19.76 -61.76 20.18 8.04 19.97 15.43 2.76%
  YoY % -8.05% 131.99% -406.05% 151.00% -59.74% 29.42% -
  Horiz. % 117.76% 128.06% -400.26% 130.78% 52.11% 129.42% 100.00%
EY 5.50 5.06 -1.62 4.96 12.44 5.01 6.48 -2.69%
  YoY % 8.70% 412.35% -132.66% -60.13% 148.30% -22.69% -
  Horiz. % 84.88% 78.09% -25.00% 76.54% 191.98% 77.31% 100.00%
DY 1.23 3.28 0.00 0.00 3.57 0.55 0.00 -
  YoY % -62.50% 0.00% 0.00% 0.00% 549.09% 0.00% -
  Horiz. % 223.64% 596.36% 0.00% 0.00% 649.09% 100.00% -
P/NAPS 1.39 0.97 0.83 0.38 1.45 1.35 0.41 22.56%
  YoY % 43.30% 16.87% 118.42% -73.79% 7.41% 229.27% -
  Horiz. % 339.02% 236.59% 202.44% 92.68% 353.66% 329.27% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers