[E&O] QoQ Quarter Result on 30-Sep-2007 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -3.39%
YoY- 48.55%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 88,693 89,799 86,609 168,504 171,487 137,622 145,168 -28.01%
PBT 15,489 14,792 106,894 27,492 45,387 46,260 13,014 12.31%
Tax -931 -2,412 -8,402 4,564 -7,862 4,072 5,937 -
NP 14,558 12,380 98,492 32,056 37,525 50,332 18,951 -16.13%
-
NP to SH 10,844 9,270 89,627 14,720 15,237 30,944 10,181 4.29%
-
Tax Rate 6.01% 16.31% 7.86% -16.60% 17.32% -8.80% -45.62% -
Total Cost 74,135 77,419 -11,883 136,448 133,962 87,290 126,217 -29.88%
-
Net Worth 852,413 534,071 833,122 728,086 743,893 701,956 601,604 26.17%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 26,532 - - 16,614 - -
Div Payout % - - 29.60% - - 53.69% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 852,413 534,071 833,122 728,086 743,893 701,956 601,604 26.17%
NOSH 539,502 534,071 530,651 527,598 513,030 415,358 385,643 25.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.41% 13.79% 113.72% 19.02% 21.88% 36.57% 13.05% -
ROE 1.27% 1.74% 10.76% 2.02% 2.05% 4.41% 1.69% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.44 16.81 16.32 31.94 33.43 33.13 37.64 -42.46%
EPS 2.01 1.74 16.89 2.79 2.97 7.46 2.64 -16.63%
DPS 0.00 0.00 5.00 0.00 0.00 4.00 0.00 -
NAPS 1.58 1.00 1.57 1.38 1.45 1.69 1.56 0.85%
Adjusted Per Share Value based on latest NOSH - 527,598
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.53 3.57 3.44 6.70 6.82 5.47 5.77 -27.95%
EPS 0.43 0.37 3.56 0.59 0.61 1.23 0.40 4.94%
DPS 0.00 0.00 1.06 0.00 0.00 0.66 0.00 -
NAPS 0.339 0.2124 0.3313 0.2895 0.2958 0.2791 0.2392 26.19%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.79 1.80 2.68 2.70 3.00 2.17 1.91 -
P/RPS 10.89 10.71 16.42 8.45 8.97 6.55 5.07 66.55%
P/EPS 89.05 103.70 15.87 96.77 101.01 29.13 72.35 14.86%
EY 1.12 0.96 6.30 1.03 0.99 3.43 1.38 -13.00%
DY 0.00 0.00 1.87 0.00 0.00 1.84 0.00 -
P/NAPS 1.13 1.80 1.71 1.96 2.07 1.28 1.22 -4.98%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 27/02/08 27/11/07 29/08/07 29/05/07 27/02/07 -
Price 1.00 1.58 2.28 2.40 2.59 3.00 2.10 -
P/RPS 6.08 9.40 13.97 7.51 7.75 9.05 5.58 5.89%
P/EPS 49.75 91.03 13.50 86.02 87.21 40.27 79.55 -26.88%
EY 2.01 1.10 7.41 1.16 1.15 2.48 1.26 36.56%
DY 0.00 0.00 2.19 0.00 0.00 1.33 0.00 -
P/NAPS 0.63 1.58 1.45 1.74 1.79 1.78 1.35 -39.86%

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