[E&O] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 166.12%
YoY- 295.53%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 305,278 354,772 516,399 568,800 679,982 685,948 519,219 -29.74%
PBT 32,878 61,956 194,565 239,697 145,758 181,548 91,618 -49.40%
Tax -948 -3,724 -14,112 -15,600 -6,596 -31,448 13,088 -
NP 31,930 58,232 180,453 224,097 139,162 150,100 104,706 -54.59%
-
NP to SH 22,634 43,376 128,854 159,445 59,914 60,948 61,178 -48.37%
-
Tax Rate 2.88% 6.01% 7.25% 6.51% 4.53% 17.32% -14.29% -
Total Cost 273,348 296,540 335,946 344,702 540,820 535,848 414,513 -24.18%
-
Net Worth 831,580 852,413 825,786 832,949 726,549 743,893 585,616 26.25%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 26,638 35,369 - - 16,613 -
Div Payout % - - 20.67% 22.18% - - 27.16% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 831,580 852,413 825,786 832,949 726,549 743,893 585,616 26.25%
NOSH 625,248 539,502 532,765 530,541 526,485 513,030 415,330 31.25%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.46% 16.41% 34.94% 39.40% 20.47% 21.88% 20.17% -
ROE 2.72% 5.09% 15.60% 19.14% 8.25% 8.19% 10.45% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 48.83 65.76 96.93 107.21 129.16 133.71 125.01 -46.47%
EPS 3.62 8.04 24.19 30.05 11.38 11.88 14.74 -60.68%
DPS 0.00 0.00 5.00 6.67 0.00 0.00 4.00 -
NAPS 1.33 1.58 1.55 1.57 1.38 1.45 1.41 -3.80%
Adjusted Per Share Value based on latest NOSH - 530,651
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.92 17.34 25.23 27.79 33.23 33.52 25.37 -29.73%
EPS 1.11 2.12 6.30 7.79 2.93 2.98 2.99 -48.25%
DPS 0.00 0.00 1.30 1.73 0.00 0.00 0.81 -
NAPS 0.4063 0.4165 0.4035 0.407 0.355 0.3635 0.2862 26.23%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.81 1.79 1.80 2.68 2.70 3.00 2.17 -
P/RPS 1.66 2.72 1.86 2.50 2.09 2.24 1.74 -3.08%
P/EPS 22.38 22.26 7.44 8.92 23.73 25.25 14.73 32.06%
EY 4.47 4.49 13.44 11.21 4.21 3.96 6.79 -24.26%
DY 0.00 0.00 2.78 2.49 0.00 0.00 1.84 -
P/NAPS 0.61 1.13 1.16 1.71 1.96 2.07 1.54 -45.97%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 28/05/08 27/02/08 27/11/07 29/08/07 29/05/07 -
Price 0.56 1.00 1.58 2.28 2.40 2.59 3.00 -
P/RPS 1.15 1.52 1.63 2.13 1.86 1.94 2.40 -38.68%
P/EPS 15.47 12.44 6.53 7.59 21.09 21.80 20.37 -16.71%
EY 6.46 8.04 15.31 13.18 4.74 4.59 4.91 20.00%
DY 0.00 0.00 3.16 2.92 0.00 0.00 1.33 -
P/NAPS 0.42 0.63 1.02 1.45 1.74 1.79 2.13 -66.02%

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