[E&O] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 63.97%
YoY- 46.34%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 185,240 352,375 371,557 377,348 295,660 304,449 297,068 -27.07%
PBT 70,244 93,025 68,460 59,994 37,992 -38,124 13,185 205.97%
Tax -21,756 -18,630 -28,009 -23,014 -15,084 6,067 2,797 -
NP 48,488 74,395 40,450 36,980 22,908 -32,057 15,982 109.99%
-
NP to SH 40,912 70,514 36,069 33,122 20,200 -37,276 9,246 170.25%
-
Tax Rate 30.97% 20.03% 40.91% 38.36% 39.70% - -21.21% -
Total Cost 136,752 277,980 331,106 340,368 272,752 336,506 281,085 -38.22%
-
Net Worth 1,342,425 1,330,442 1,283,098 870,514 889,084 832,067 870,146 33.62%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 40,445 - - - - - -
Div Payout % - 57.36% - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,342,425 1,330,442 1,283,098 870,514 889,084 832,067 870,146 33.62%
NOSH 1,065,416 1,064,354 1,069,249 707,735 711,267 665,653 654,245 38.53%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 26.18% 21.11% 10.89% 9.80% 7.75% -10.53% 5.38% -
ROE 3.05% 5.30% 2.81% 3.80% 2.27% -4.48% 1.06% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.39 33.11 34.75 53.32 41.57 45.74 45.41 -47.35%
EPS 3.84 6.63 3.37 4.68 2.84 -5.60 1.41 95.37%
DPS 0.00 3.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.25 1.20 1.23 1.25 1.25 1.33 -3.54%
Adjusted Per Share Value based on latest NOSH - 710,555
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.04 17.20 18.14 18.42 14.43 14.86 14.50 -27.08%
EPS 2.00 3.44 1.76 1.62 0.99 -1.82 0.45 171.05%
DPS 0.00 1.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6553 0.6495 0.6264 0.425 0.434 0.4062 0.4248 33.61%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.90 0.98 1.05 1.45 0.95 0.46 0.43 -
P/RPS 5.18 2.96 3.02 2.72 2.29 1.01 0.95 210.75%
P/EPS 23.44 14.79 31.13 30.98 33.45 -8.21 30.42 -15.99%
EY 4.27 6.76 3.21 3.23 2.99 -12.17 3.29 19.04%
DY 0.00 3.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 0.87 1.18 0.76 0.37 0.32 70.36%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 31/05/10 23/02/10 26/11/09 27/08/09 26/05/09 26/02/09 -
Price 1.08 0.88 0.99 0.88 1.31 0.86 0.50 -
P/RPS 6.21 2.66 2.85 1.65 3.15 1.88 1.10 218.06%
P/EPS 28.13 13.28 29.35 18.80 46.13 -15.36 35.38 -14.21%
EY 3.56 7.53 3.41 5.32 2.17 -6.51 2.83 16.58%
DY 0.00 4.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.70 0.83 0.72 1.05 0.69 0.38 72.63%

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