[E&O] QoQ Quarter Result on 30-Jun-2006 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -1.79%
YoY- 973.44%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 137,622 145,168 121,564 192,837 308,958 141,979 44,050 113.85%
PBT 46,260 13,014 18,725 23,362 17,211 18,837 4,271 390.24%
Tax 4,072 5,937 575 -7,239 -6,882 -4,750 -1,950 -
NP 50,332 18,951 19,300 16,123 10,329 14,087 2,321 679.10%
-
NP to SH 30,944 10,181 9,909 10,144 10,329 8,736 2,033 515.19%
-
Tax Rate -8.80% -45.62% -3.07% 30.99% 39.99% 25.22% 45.66% -
Total Cost 87,290 126,217 102,264 176,714 298,629 127,892 41,729 63.63%
-
Net Worth 701,956 601,604 532,026 577,611 555,322 540,484 325,717 66.92%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 16,614 - - - - - - -
Div Payout % 53.69% - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 701,956 601,604 532,026 577,611 555,322 540,484 325,717 66.92%
NOSH 415,358 385,643 332,516 238,682 222,129 220,606 218,602 53.46%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 36.57% 13.05% 15.88% 8.36% 3.34% 9.92% 5.27% -
ROE 4.41% 1.69% 1.86% 1.76% 1.86% 1.62% 0.62% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 33.13 37.64 36.56 80.79 139.09 64.36 20.15 39.34%
EPS 7.46 2.64 2.98 4.25 4.65 3.96 0.93 301.22%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.56 1.60 2.42 2.50 2.45 1.49 8.76%
Adjusted Per Share Value based on latest NOSH - 238,682
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.47 5.77 4.83 7.67 12.29 5.65 1.75 113.92%
EPS 1.23 0.40 0.39 0.40 0.41 0.35 0.08 519.34%
DPS 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2791 0.2392 0.2116 0.2297 0.2208 0.2149 0.1295 66.92%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.17 1.91 1.06 1.10 0.94 1.01 1.13 -
P/RPS 6.55 5.07 2.90 1.36 0.68 1.57 5.61 10.89%
P/EPS 29.13 72.35 35.57 25.88 20.22 25.51 121.51 -61.44%
EY 3.43 1.38 2.81 3.86 4.95 3.92 0.82 159.83%
DY 1.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.22 0.66 0.45 0.38 0.41 0.76 41.60%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 29/11/06 28/08/06 29/05/06 24/02/06 25/11/05 -
Price 3.00 2.10 1.39 0.93 1.33 1.00 1.02 -
P/RPS 9.05 5.58 3.80 1.15 0.96 1.55 5.06 47.39%
P/EPS 40.27 79.55 46.64 21.88 28.60 25.25 109.68 -48.75%
EY 2.48 1.26 2.14 4.57 3.50 3.96 0.91 95.22%
DY 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.35 0.87 0.38 0.53 0.41 0.68 90.04%

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