[E&O] QoQ Cumulative 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- 50.77%
YoY- 158.1%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 339,991 171,487 519,219 381,597 236,429 192,837 499,917 -22.64%
PBT 72,879 45,387 91,618 45,358 32,344 23,362 44,641 38.60%
Tax -3,298 -7,862 13,088 9,016 3,079 -7,239 -22,598 -72.24%
NP 69,581 37,525 104,706 54,374 35,423 16,123 22,043 115.03%
-
NP to SH 29,957 15,237 61,178 30,234 20,053 10,144 22,043 22.66%
-
Tax Rate 4.53% 17.32% -14.29% -19.88% -9.52% 30.99% 50.62% -
Total Cost 270,410 133,962 414,513 327,223 201,006 176,714 477,874 -31.56%
-
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 4.12% 2.05% 10.45% 5.03% 3.77% 1.76% 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 64.58 33.43 125.01 99.08 71.21 80.79 225.20 -56.48%
EPS 5.69 2.97 14.74 7.85 6.04 4.25 9.93 -30.98%
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 16.60 8.37 25.34 18.63 11.54 9.41 24.40 -22.62%
EPS 1.46 0.74 2.99 1.48 0.98 0.50 1.08 22.23%
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 4.18 8.97 1.74 1.93 1.49 1.36 0.42 362.03%
P/EPS 47.45 101.01 14.73 24.33 17.55 25.88 9.47 192.52%
EY 2.11 0.99 6.79 4.11 5.70 3.86 10.56 -65.78%
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 3.72 7.75 2.40 2.12 1.95 1.15 0.59 240.91%
P/EPS 42.18 87.21 20.37 26.75 23.01 21.88 13.39 114.74%
EY 2.37 1.15 4.91 3.74 4.35 4.57 7.47 -53.44%
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