[E&O] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 102.35%
YoY- 177.54%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 426,600 339,991 171,487 519,219 381,597 236,429 192,837 69.53%
PBT 179,773 72,879 45,387 91,618 45,358 32,344 23,362 288.32%
Tax -11,700 -3,298 -7,862 13,088 9,016 3,079 -7,239 37.60%
NP 168,073 69,581 37,525 104,706 54,374 35,423 16,123 375.16%
-
NP to SH 119,584 29,957 15,237 61,178 30,234 20,053 10,144 415.65%
-
Tax Rate 6.51% 4.53% 17.32% -14.29% -19.88% -9.52% 30.99% -
Total Cost 258,527 270,410 133,962 414,513 327,223 201,006 176,714 28.78%
-
Net Worth 832,949 726,549 743,893 585,616 600,828 531,205 577,611 27.55%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 26,527 - - 16,613 - - - -
Div Payout % 22.18% - - 27.16% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 832,949 726,549 743,893 585,616 600,828 531,205 577,611 27.55%
NOSH 530,541 526,485 513,030 415,330 385,146 332,003 238,682 70.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 39.40% 20.47% 21.88% 20.17% 14.25% 14.98% 8.36% -
ROE 14.36% 4.12% 2.05% 10.45% 5.03% 3.77% 1.76% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 80.41 64.58 33.43 125.01 99.08 71.21 80.79 -0.31%
EPS 22.54 5.69 2.97 14.74 7.85 6.04 4.25 203.19%
DPS 5.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.57 1.38 1.45 1.41 1.56 1.60 2.42 -24.99%
Adjusted Per Share Value based on latest NOSH - 415,358
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.27 16.15 8.15 24.67 18.13 11.23 9.16 69.56%
EPS 5.68 1.42 0.72 2.91 1.44 0.95 0.48 416.95%
DPS 1.26 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.3957 0.3451 0.3534 0.2782 0.2854 0.2523 0.2744 27.55%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.68 2.70 3.00 2.17 1.91 1.06 1.10 -
P/RPS 3.33 4.18 8.97 1.74 1.93 1.49 1.36 81.36%
P/EPS 11.89 47.45 101.01 14.73 24.33 17.55 25.88 -40.37%
EY 8.41 2.11 0.99 6.79 4.11 5.70 3.86 67.82%
DY 1.87 0.00 0.00 1.84 0.00 0.00 0.00 -
P/NAPS 1.71 1.96 2.07 1.54 1.22 0.66 0.45 142.92%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 29/08/07 29/05/07 27/02/07 29/11/06 28/08/06 -
Price 2.28 2.40 2.59 3.00 2.10 1.39 0.93 -
P/RPS 2.84 3.72 7.75 2.40 2.12 1.95 1.15 82.40%
P/EPS 10.12 42.18 87.21 20.37 26.75 23.01 21.88 -40.10%
EY 9.89 2.37 1.15 4.91 3.74 4.35 4.57 67.07%
DY 2.19 0.00 0.00 1.33 0.00 0.00 0.00 -
P/NAPS 1.45 1.74 1.79 2.13 1.35 0.87 0.38 143.59%

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