[E&O] QoQ Cumulative 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- 63.35%
YoY- 290.08%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 112,124 46,310 352,375 278,668 188,674 73,915 304,449 -48.58%
PBT 22,711 17,561 93,025 51,345 29,997 9,498 -38,124 -
Tax -4,768 -5,439 -18,630 -21,007 -11,507 -3,771 6,067 -
NP 17,943 12,122 74,395 30,338 18,490 5,727 -32,057 -
-
NP to SH 15,313 10,228 70,514 27,052 16,561 5,050 -37,276 -
-
Tax Rate 20.99% 30.97% 20.03% 40.91% 38.36% 39.70% - -
Total Cost 94,181 34,188 277,980 248,330 170,184 68,188 336,506 -57.17%
-
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 1.15% 0.76% 5.30% 2.11% 1.90% 0.57% -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 10.62 4.35 33.11 26.06 26.66 10.39 45.74 -62.19%
EPS 1.45 0.96 6.63 2.53 2.34 0.71 -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 4.46 1.84 14.01 11.08 7.50 2.94 12.11 -48.58%
EPS 0.61 0.41 2.80 1.08 0.66 0.20 -1.48 -
DPS 0.00 0.00 1.61 0.00 0.00 0.00 0.00 -
NAPS 0.5291 0.5338 0.5291 0.5102 0.3462 0.3536 0.3309 36.70%
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 11.11 20.71 2.96 4.03 5.44 9.14 1.01 393.88%
P/EPS 81.38 93.75 14.79 41.50 61.97 133.80 -8.21 -
EY 1.23 1.07 6.76 2.41 1.61 0.75 -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 11.02 24.85 2.66 3.80 3.30 12.61 1.88 224.74%
P/EPS 80.69 112.50 13.28 39.13 37.61 184.51 -15.36 -
EY 1.24 0.89 7.53 2.56 2.66 0.54 -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