[E&O] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 154.19%
YoY- -53.43%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 352,375 371,557 377,348 295,660 304,449 297,068 305,278 10.04%
PBT 93,025 68,460 59,994 37,992 -38,124 13,185 32,878 100.17%
Tax -18,630 -28,009 -23,014 -15,084 6,067 2,797 -948 629.55%
NP 74,395 40,450 36,980 22,908 -32,057 15,982 31,930 75.84%
-
NP to SH 70,514 36,069 33,122 20,200 -37,276 9,246 22,634 113.45%
-
Tax Rate 20.03% 40.91% 38.36% 39.70% - -21.21% 2.88% -
Total Cost 277,980 331,106 340,368 272,752 336,506 281,085 273,348 1.12%
-
Net Worth 1,330,442 1,283,098 870,514 889,084 832,067 870,146 831,580 36.83%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 40,445 - - - - - - -
Div Payout % 57.36% - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,330,442 1,283,098 870,514 889,084 832,067 870,146 831,580 36.83%
NOSH 1,064,354 1,069,249 707,735 711,267 665,653 654,245 625,248 42.61%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 21.11% 10.89% 9.80% 7.75% -10.53% 5.38% 10.46% -
ROE 5.30% 2.81% 3.80% 2.27% -4.48% 1.06% 2.72% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 33.11 34.75 53.32 41.57 45.74 45.41 48.83 -22.83%
EPS 6.63 3.37 4.68 2.84 -5.60 1.41 3.62 49.74%
DPS 3.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.20 1.23 1.25 1.25 1.33 1.33 -4.05%
Adjusted Per Share Value based on latest NOSH - 711,267
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 17.20 18.14 18.42 14.43 14.86 14.50 14.90 10.05%
EPS 3.44 1.76 1.62 0.99 -1.82 0.45 1.10 113.99%
DPS 1.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6495 0.6264 0.425 0.434 0.4062 0.4248 0.406 36.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.98 1.05 1.45 0.95 0.46 0.43 0.81 -
P/RPS 2.96 3.02 2.72 2.29 1.01 0.95 1.66 47.09%
P/EPS 14.79 31.13 30.98 33.45 -8.21 30.42 22.38 -24.14%
EY 6.76 3.21 3.23 2.99 -12.17 3.29 4.47 31.78%
DY 3.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.87 1.18 0.76 0.37 0.32 0.61 17.82%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 23/02/10 26/11/09 27/08/09 26/05/09 26/02/09 26/11/08 -
Price 0.88 0.99 0.88 1.31 0.86 0.50 0.56 -
P/RPS 2.66 2.85 1.65 3.15 1.88 1.10 1.15 74.98%
P/EPS 13.28 29.35 18.80 46.13 -15.36 35.38 15.47 -9.68%
EY 7.53 3.41 5.32 2.17 -6.51 2.83 6.46 10.76%
DY 4.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.83 0.72 1.05 0.69 0.38 0.42 40.61%

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