[E&O] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 8.9%
YoY- 290.08%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 224,248 185,240 352,375 371,557 377,348 295,660 304,449 -18.42%
PBT 45,422 70,244 93,025 68,460 59,994 37,992 -38,124 -
Tax -9,536 -21,756 -18,630 -28,009 -23,014 -15,084 6,067 -
NP 35,886 48,488 74,395 40,450 36,980 22,908 -32,057 -
-
NP to SH 30,626 40,912 70,514 36,069 33,122 20,200 -37,276 -
-
Tax Rate 20.99% 30.97% 20.03% 40.91% 38.36% 39.70% - -
Total Cost 188,362 136,752 277,980 331,106 340,368 272,752 336,506 -32.05%
-
Net Worth 1,330,646 1,342,425 1,330,442 1,283,098 870,514 889,084 832,067 36.71%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 40,445 - - - - -
Div Payout % - - 57.36% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,330,646 1,342,425 1,330,442 1,283,098 870,514 889,084 832,067 36.71%
NOSH 1,056,068 1,065,416 1,064,354 1,069,249 707,735 711,267 665,653 35.99%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.00% 26.18% 21.11% 10.89% 9.80% 7.75% -10.53% -
ROE 2.30% 3.05% 5.30% 2.81% 3.80% 2.27% -4.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.23 17.39 33.11 34.75 53.32 41.57 45.74 -40.02%
EPS 2.90 3.84 6.63 3.37 4.68 2.84 -5.60 -
DPS 0.00 0.00 3.80 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.26 1.25 1.20 1.23 1.25 1.25 0.53%
Adjusted Per Share Value based on latest NOSH - 1,070,510
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.66 8.81 16.76 17.67 17.94 14.06 14.48 -18.45%
EPS 1.46 1.95 3.35 1.72 1.57 0.96 -1.77 -
DPS 0.00 0.00 1.92 0.00 0.00 0.00 0.00 -
NAPS 0.6327 0.6383 0.6326 0.6101 0.4139 0.4228 0.3956 36.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.18 0.90 0.98 1.05 1.45 0.95 0.46 -
P/RPS 5.56 5.18 2.96 3.02 2.72 2.29 1.01 211.44%
P/EPS 40.69 23.44 14.79 31.13 30.98 33.45 -8.21 -
EY 2.46 4.27 6.76 3.21 3.23 2.99 -12.17 -
DY 0.00 0.00 3.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.71 0.78 0.87 1.18 0.76 0.37 86.08%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 31/05/10 23/02/10 26/11/09 27/08/09 26/05/09 -
Price 1.17 1.08 0.88 0.99 0.88 1.31 0.86 -
P/RPS 5.51 6.21 2.66 2.85 1.65 3.15 1.88 104.66%
P/EPS 40.34 28.13 13.28 29.35 18.80 46.13 -15.36 -
EY 2.48 3.56 7.53 3.41 5.32 2.17 -6.51 -
DY 0.00 0.00 4.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.86 0.70 0.83 0.72 1.05 0.69 21.99%

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