[E&O] QoQ 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- -8.86%
YoY- 339.41%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 65,814 46,310 73,707 89,994 114,759 73,915 81,648 -13.37%
PBT 5,150 17,561 41,680 21,348 20,499 9,498 -48,013 -
Tax 671 -5,439 2,377 -9,500 -7,736 -3,771 3,969 -69.39%
NP 5,821 12,122 44,057 11,848 12,763 5,727 -44,044 -
-
NP to SH 5,085 10,228 43,462 10,491 11,511 5,050 -44,211 -
-
Tax Rate -13.03% 30.97% -5.70% 44.50% 37.74% 39.70% - -
Total Cost 59,993 34,188 29,650 78,146 101,996 68,188 125,692 -38.89%
-
Net Worth 1,334,812 1,342,425 1,329,915 1,284,612 873,983 889,084 832,294 36.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 40,429 - - - - -
Div Payout % - - 93.02% - - - - -
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 1,334,812 1,342,425 1,329,915 1,284,612 873,983 889,084 832,294 36.97%
NOSH 1,059,375 1,065,416 1,063,932 1,070,510 710,555 711,267 665,835 36.24%
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 8.84% 26.18% 59.77% 13.17% 11.12% 7.75% -53.94% -
ROE 0.38% 0.76% 3.27% 0.82% 1.32% 0.57% -5.31% -
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 6.21 4.35 6.93 8.41 16.15 10.39 12.26 -36.43%
EPS 0.48 0.96 4.08 0.98 1.62 0.71 -6.64 -
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 3.22 2.26 3.60 4.40 5.61 3.61 3.99 -13.30%
EPS 0.25 0.50 2.12 0.51 0.56 0.25 -2.16 -
DPS 0.00 0.00 1.98 0.00 0.00 0.00 0.00 -
NAPS 0.6522 0.656 0.6498 0.6277 0.4271 0.4344 0.4067 36.96%
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 18.99 20.71 14.15 12.49 8.98 9.14 3.75 194.60%
P/EPS 245.83 93.75 23.99 107.14 89.51 133.80 -6.93 -
EY 0.41 1.07 4.17 0.93 1.12 0.75 -14.43 -
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 18.83 24.85 12.70 11.78 5.45 12.61 7.01 93.11%
P/EPS 243.75 112.50 21.54 101.02 54.32 184.51 -12.95 -
EY 0.41 0.89 4.64 0.99 1.84 0.54 -7.72 -
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