[E&O] QoQ Quarter Result on 30-Jun-2009 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 111.42%
YoY- -53.43%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 73,707 89,994 114,759 73,915 81,648 70,162 63,946 9.94%
PBT 41,680 21,348 20,499 9,498 -48,013 -6,550 950 1146.81%
Tax 2,377 -9,500 -7,736 -3,771 3,969 2,572 457 200.50%
NP 44,057 11,848 12,763 5,727 -44,044 -3,978 1,407 895.53%
-
NP to SH 43,462 10,491 11,511 5,050 -44,211 -4,382 473 1941.87%
-
Tax Rate -5.70% 44.50% 37.74% 39.70% - - -48.11% -
Total Cost 29,650 78,146 101,996 68,188 125,692 74,140 62,539 -39.22%
-
Net Worth 1,329,915 1,284,612 873,983 889,084 832,294 869,859 786,362 41.99%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 40,429 - - - - - - -
Div Payout % 93.02% - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,329,915 1,284,612 873,983 889,084 832,294 869,859 786,362 41.99%
NOSH 1,063,932 1,070,510 710,555 711,267 665,835 654,029 591,250 47.99%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 59.77% 13.17% 11.12% 7.75% -53.94% -5.67% 2.20% -
ROE 3.27% 0.82% 1.32% 0.57% -5.31% -0.50% 0.06% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.93 8.41 16.15 10.39 12.26 10.73 10.82 -25.71%
EPS 4.08 0.98 1.62 0.71 -6.64 -0.67 0.08 1278.54%
DPS 3.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.20 1.23 1.25 1.25 1.33 1.33 -4.05%
Adjusted Per Share Value based on latest NOSH - 711,267
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.60 4.39 5.60 3.61 3.99 3.42 3.12 10.01%
EPS 2.12 0.51 0.56 0.25 -2.16 -0.21 0.02 2146.14%
DPS 1.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6491 0.627 0.4266 0.434 0.4063 0.4246 0.3838 41.99%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.98 1.05 1.45 0.95 0.46 0.43 0.81 -
P/RPS 14.15 12.49 8.98 9.14 3.75 4.01 7.49 52.88%
P/EPS 23.99 107.14 89.51 133.80 -6.93 -64.18 1,012.50 -91.76%
EY 4.17 0.93 1.12 0.75 -14.43 -1.56 0.10 1105.25%
DY 3.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.87 1.18 0.76 0.37 0.32 0.61 17.82%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 23/02/10 26/11/09 27/08/09 26/05/09 26/02/09 26/11/08 -
Price 0.88 0.99 0.88 1.31 0.86 0.50 0.56 -
P/RPS 12.70 11.78 5.45 12.61 7.01 4.66 5.18 81.92%
P/EPS 21.54 101.02 54.32 184.51 -12.95 -74.63 700.00 -90.20%
EY 4.64 0.99 1.84 0.54 -7.72 -1.34 0.14 933.99%
DY 4.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.83 0.72 1.05 0.69 0.38 0.42 40.61%

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