[E&O] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -1.16%
YoY- 573.37%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 685,948 519,219 508,796 472,858 771,348 499,917 254,612 93.96%
PBT 181,548 91,618 60,477 64,688 93,448 44,641 31,856 220.07%
Tax -31,448 13,088 12,021 6,158 -28,956 -22,598 -9,042 130.07%
NP 150,100 104,706 72,498 70,846 64,492 22,043 22,813 252.34%
-
NP to SH 60,948 61,178 40,312 40,106 40,576 22,043 15,618 148.48%
-
Tax Rate 17.32% -14.29% -19.88% -9.52% 30.99% 50.62% 28.38% -
Total Cost 535,848 414,513 436,297 402,012 706,856 477,874 231,798 75.10%
-
Net Worth 743,893 585,616 600,828 531,205 577,611 554,959 541,496 23.65%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 16,613 - - - - - -
Div Payout % - 27.16% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 743,893 585,616 600,828 531,205 577,611 554,959 541,496 23.65%
NOSH 513,030 415,330 385,146 332,003 238,682 221,983 221,018 75.58%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 21.88% 20.17% 14.25% 14.98% 8.36% 4.41% 8.96% -
ROE 8.19% 10.45% 6.71% 7.55% 7.02% 3.97% 2.88% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 133.71 125.01 132.10 142.43 323.17 225.20 115.20 10.47%
EPS 11.88 14.74 10.47 12.08 17.00 9.93 7.07 41.47%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.41 1.56 1.60 2.42 2.50 2.45 -29.57%
Adjusted Per Share Value based on latest NOSH - 332,516
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 32.59 24.67 24.17 22.46 36.64 23.75 12.10 93.93%
EPS 2.90 2.91 1.91 1.91 1.93 1.05 0.74 149.18%
DPS 0.00 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3534 0.2782 0.2854 0.2523 0.2744 0.2636 0.2572 23.66%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.00 2.17 1.91 1.06 1.10 0.94 1.01 -
P/RPS 2.24 1.74 1.45 0.74 0.34 0.42 0.88 86.74%
P/EPS 25.25 14.73 18.25 8.77 6.47 9.47 14.29 46.30%
EY 3.96 6.79 5.48 11.40 15.45 10.56 7.00 -31.66%
DY 0.00 1.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.54 1.22 0.66 0.45 0.38 0.41 195.17%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 27/02/07 29/11/06 28/08/06 29/05/06 24/02/06 -
Price 2.59 3.00 2.10 1.39 0.93 1.33 1.00 -
P/RPS 1.94 2.40 1.59 0.98 0.29 0.59 0.87 70.93%
P/EPS 21.80 20.37 20.06 11.51 5.47 13.39 14.15 33.49%
EY 4.59 4.91 4.98 8.69 18.28 7.47 7.07 -25.08%
DY 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.13 1.35 0.87 0.38 0.53 0.41 167.84%

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