[E&O] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -47.82%
YoY- -62.22%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 295,660 304,449 297,068 305,278 354,772 516,399 568,800 -35.37%
PBT 37,992 -38,124 13,185 32,878 61,956 194,565 239,697 -70.74%
Tax -15,084 6,067 2,797 -948 -3,724 -14,112 -15,600 -2.21%
NP 22,908 -32,057 15,982 31,930 58,232 180,453 224,097 -78.16%
-
NP to SH 20,200 -37,276 9,246 22,634 43,376 128,854 159,445 -74.80%
-
Tax Rate 39.70% - -21.21% 2.88% 6.01% 7.25% 6.51% -
Total Cost 272,752 336,506 281,085 273,348 296,540 335,946 344,702 -14.46%
-
Net Worth 889,084 832,067 870,146 831,580 852,413 825,786 832,949 4.44%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - 26,638 35,369 -
Div Payout % - - - - - 20.67% 22.18% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 889,084 832,067 870,146 831,580 852,413 825,786 832,949 4.44%
NOSH 711,267 665,653 654,245 625,248 539,502 532,765 530,541 21.60%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.75% -10.53% 5.38% 10.46% 16.41% 34.94% 39.40% -
ROE 2.27% -4.48% 1.06% 2.72% 5.09% 15.60% 19.14% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 41.57 45.74 45.41 48.83 65.76 96.93 107.21 -46.85%
EPS 2.84 -5.60 1.41 3.62 8.04 24.19 30.05 -79.28%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 6.67 -
NAPS 1.25 1.25 1.33 1.33 1.58 1.55 1.57 -14.10%
Adjusted Per Share Value based on latest NOSH - 591,250
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 14.43 14.86 14.50 14.90 17.32 25.21 27.76 -35.37%
EPS 0.99 -1.82 0.45 1.10 2.12 6.29 7.78 -74.73%
DPS 0.00 0.00 0.00 0.00 0.00 1.30 1.73 -
NAPS 0.434 0.4061 0.4247 0.4059 0.4161 0.4031 0.4066 4.44%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.95 0.46 0.43 0.81 1.79 1.80 2.68 -
P/RPS 2.29 1.01 0.95 1.66 2.72 1.86 2.50 -5.68%
P/EPS 33.45 -8.21 30.42 22.38 22.26 7.44 8.92 141.56%
EY 2.99 -12.17 3.29 4.47 4.49 13.44 11.21 -58.59%
DY 0.00 0.00 0.00 0.00 0.00 2.78 2.49 -
P/NAPS 0.76 0.37 0.32 0.61 1.13 1.16 1.71 -41.79%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 26/05/09 26/02/09 26/11/08 27/08/08 28/05/08 27/02/08 -
Price 1.31 0.86 0.50 0.56 1.00 1.58 2.28 -
P/RPS 3.15 1.88 1.10 1.15 1.52 1.63 2.13 29.83%
P/EPS 46.13 -15.36 35.38 15.47 12.44 6.53 7.59 233.40%
EY 2.17 -6.51 2.83 6.46 8.04 15.31 13.18 -69.99%
DY 0.00 0.00 0.00 0.00 0.00 3.16 2.92 -
P/NAPS 1.05 0.69 0.38 0.42 0.63 1.02 1.45 -19.37%

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