[E&O] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 0.51%
YoY- 158.1%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 679,982 685,948 519,219 508,796 472,858 771,348 499,917 22.73%
PBT 145,758 181,548 91,618 60,477 64,688 93,448 44,641 119.93%
Tax -6,596 -31,448 13,088 12,021 6,158 -28,956 -22,598 -55.96%
NP 139,162 150,100 104,706 72,498 70,846 64,492 22,043 241.20%
-
NP to SH 59,914 60,948 61,178 40,312 40,106 40,576 22,043 94.64%
-
Tax Rate 4.53% 17.32% -14.29% -19.88% -9.52% 30.99% 50.62% -
Total Cost 540,820 535,848 414,513 436,297 402,012 706,856 477,874 8.59%
-
Net Worth 726,549 743,893 585,616 600,828 531,205 577,611 554,959 19.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 16,613 - - - - -
Div Payout % - - 27.16% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 726,549 743,893 585,616 600,828 531,205 577,611 554,959 19.65%
NOSH 526,485 513,030 415,330 385,146 332,003 238,682 221,983 77.75%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 20.47% 21.88% 20.17% 14.25% 14.98% 8.36% 4.41% -
ROE 8.25% 8.19% 10.45% 6.71% 7.55% 7.02% 3.97% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 129.16 133.71 125.01 132.10 142.43 323.17 225.20 -30.94%
EPS 11.38 11.88 14.74 10.47 12.08 17.00 9.93 9.50%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.45 1.41 1.56 1.60 2.42 2.50 -32.68%
Adjusted Per Share Value based on latest NOSH - 385,643
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 33.19 33.48 25.34 24.83 23.08 37.65 24.40 22.74%
EPS 2.92 2.97 2.99 1.97 1.96 1.98 1.08 93.95%
DPS 0.00 0.00 0.81 0.00 0.00 0.00 0.00 -
NAPS 0.3546 0.3631 0.2858 0.2933 0.2593 0.2819 0.2709 19.64%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.70 3.00 2.17 1.91 1.06 1.10 0.94 -
P/RPS 2.09 2.24 1.74 1.45 0.74 0.34 0.42 191.18%
P/EPS 23.73 25.25 14.73 18.25 8.77 6.47 9.47 84.38%
EY 4.21 3.96 6.79 5.48 11.40 15.45 10.56 -45.80%
DY 0.00 0.00 1.84 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.07 1.54 1.22 0.66 0.45 0.38 198.22%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 29/08/07 29/05/07 27/02/07 29/11/06 28/08/06 29/05/06 -
Price 2.40 2.59 3.00 2.10 1.39 0.93 1.33 -
P/RPS 1.86 1.94 2.40 1.59 0.98 0.29 0.59 114.85%
P/EPS 21.09 21.80 20.37 20.06 11.51 5.47 13.39 35.33%
EY 4.74 4.59 4.91 4.98 8.69 18.28 7.47 -26.13%
DY 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.79 2.13 1.35 0.87 0.38 0.53 120.73%

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