[E&O] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -59.15%
YoY- -94.2%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 377,348 295,660 304,449 297,068 305,278 354,772 516,399 -18.85%
PBT 59,994 37,992 -38,124 13,185 32,878 61,956 194,565 -54.32%
Tax -23,014 -15,084 6,067 2,797 -948 -3,724 -14,112 38.50%
NP 36,980 22,908 -32,057 15,982 31,930 58,232 180,453 -65.20%
-
NP to SH 33,122 20,200 -37,276 9,246 22,634 43,376 128,854 -59.53%
-
Tax Rate 38.36% 39.70% - -21.21% 2.88% 6.01% 7.25% -
Total Cost 340,368 272,752 336,506 281,085 273,348 296,540 335,946 0.87%
-
Net Worth 870,514 889,084 832,067 870,146 831,580 852,413 825,786 3.57%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - 26,638 -
Div Payout % - - - - - - 20.67% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 870,514 889,084 832,067 870,146 831,580 852,413 825,786 3.57%
NOSH 707,735 711,267 665,653 654,245 625,248 539,502 532,765 20.82%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.80% 7.75% -10.53% 5.38% 10.46% 16.41% 34.94% -
ROE 3.80% 2.27% -4.48% 1.06% 2.72% 5.09% 15.60% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 53.32 41.57 45.74 45.41 48.83 65.76 96.93 -32.83%
EPS 4.68 2.84 -5.60 1.41 3.62 8.04 24.19 -66.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.23 1.25 1.25 1.33 1.33 1.58 1.55 -14.27%
Adjusted Per Share Value based on latest NOSH - 654,029
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.62 14.59 15.02 14.66 15.06 17.51 25.48 -18.85%
EPS 1.63 1.00 -1.84 0.46 1.12 2.14 6.36 -59.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.31 -
NAPS 0.4296 0.4387 0.4106 0.4294 0.4104 0.4206 0.4075 3.58%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.45 0.95 0.46 0.43 0.81 1.79 1.80 -
P/RPS 2.72 2.29 1.01 0.95 1.66 2.72 1.86 28.80%
P/EPS 30.98 33.45 -8.21 30.42 22.38 22.26 7.44 158.60%
EY 3.23 2.99 -12.17 3.29 4.47 4.49 13.44 -61.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 1.18 0.76 0.37 0.32 0.61 1.13 1.16 1.14%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 26/05/09 26/02/09 26/11/08 27/08/08 28/05/08 -
Price 0.88 1.31 0.86 0.50 0.56 1.00 1.58 -
P/RPS 1.65 3.15 1.88 1.10 1.15 1.52 1.63 0.81%
P/EPS 18.80 46.13 -15.36 35.38 15.47 12.44 6.53 102.24%
EY 5.32 2.17 -6.51 2.83 6.46 8.04 15.31 -50.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.16 -
P/NAPS 0.72 1.05 0.69 0.38 0.42 0.63 1.02 -20.70%

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