[E&O] QoQ TTM Result on 30-Jun-2007 [#1]

Stock

[E&O] EASTERN & ORIENTAL BHD

Announcement Date

29-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Jun-2007 [#1]

Profit Trend

QoQ- 8.32%

YoY- 112.12%

Quarter Report

E&O's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	516,399	564,222	622,781	575,841	519,219	690,555	687,366	-17.34%
YoY %	-8.48%	-9.40%	8.15%	10.91%	-24.81%	0.46%	-	-
Horiz. %	75.13%	82.08%	90.60%	83.78%	75.54%	100.46%	100.00%	-
PBT	194,565	226,033	132,153	123,386	91,618	62,569	68,392	100.64%
YoY %	-13.92%	71.04%	7.11%	34.67%	46.43%	-8.51%	-	-
Horiz. %	284.49%	330.50%	193.23%	180.41%	133.96%	91.49%	100.00%	-
Tax	-14,112	-7,628	6,711	2,722	13,088	5,053	-5,634	84.33%
YoY %	-85.00%	-213.66%	146.55%	-79.20%	159.01%	189.69%	-	-
Horiz. %	250.48%	135.39%	-119.12%	-48.31%	-232.30%	-89.69%	100.00%	-
NP	180,453	218,405	138,864	126,108	104,706	67,622	62,758	102.07%
YoY %	-17.38%	57.28%	10.12%	20.44%	54.84%	7.75%	-	-
Horiz. %	287.54%	348.01%	221.27%	200.94%	166.84%	107.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	128,854	150,528	71,082	66,271	61,178	40,563	39,118	121.22%
YoY %	-14.40%	111.77%	7.26%	8.32%	50.82%	3.69%	-	-
Horiz. %	329.40%	384.80%	181.71%	169.41%	156.39%	103.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.25%	3.37%	-5.08%	-2.21%	-14.29%	-8.08%	8.24%	-
YoY %	115.13%	166.34%	-129.86%	84.53%	-76.86%	-198.06%	-	-
Horiz. %	87.99%	40.90%	-61.65%	-26.82%	-173.42%	-98.06%	100.00%	-
Total Cost	335,946	345,817	483,917	449,733	414,513	622,933	624,608	-33.83%
YoY %	-2.85%	-28.54%	7.60%	8.50%	-33.46%	-0.27%	-	-
Horiz. %	53.79%	55.37%	77.48%	72.00%	66.36%	99.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	534,071	833,122	728,086	743,893	701,956	601,604	532,026	0.25%
YoY %	-35.90%	14.43%	-2.12%	5.97%	16.68%	13.08%	-	-
Horiz. %	100.38%	156.59%	136.85%	139.82%	131.94%	113.08%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	26,532	43,146	16,614	16,614	16,614	4,442	4,442	228.84%
YoY %	-38.51%	159.70%	0.00%	0.00%	274.02%	0.00%	-	-
Horiz. %	597.30%	971.32%	374.02%	374.02%	374.02%	100.00%	100.00%	-
Div Payout %	20.59%	28.66%	23.37%	25.07%	27.16%	10.95%	11.36%	-
YoY %	-28.16%	22.64%	-6.78%	-7.70%	148.04%	-3.61%	-	-
Horiz. %	181.25%	252.29%	205.72%	220.69%	239.08%	96.39%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	534,071	833,122	728,086	743,893	701,956	601,604	532,026	0.25%
YoY %	-35.90%	14.43%	-2.12%	5.97%	16.68%	13.08%	-	-
Horiz. %	100.38%	156.59%	136.85%	139.82%	131.94%	113.08%	100.00%	-
NOSH	534,071	530,651	527,598	513,030	415,358	385,643	332,516	37.10%
YoY %	0.64%	0.58%	2.84%	23.52%	7.71%	15.98%	-	-
Horiz. %	160.62%	159.59%	158.67%	154.29%	124.91%	115.98%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	34.94%	38.71%	22.30%	21.90%	20.17%	9.79%	9.13%	-
YoY %	-9.74%	73.59%	1.83%	8.58%	106.03%	7.23%	-	-
Horiz. %	382.69%	423.99%	244.25%	239.87%	220.92%	107.23%	100.00%	-
ROE	24.13%	18.07%	9.76%	8.91%	8.72%	6.74%	7.35%	-
YoY %	33.54%	85.14%	9.54%	2.18%	29.38%	-8.30%	-	-
Horiz. %	328.30%	245.85%	132.79%	121.22%	118.64%	91.70%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	96.69	106.33	118.04	112.24	125.01	179.07	206.72	-39.71%
YoY %	-9.07%	-9.92%	5.17%	-10.22%	-30.19%	-13.38%	-	-
Horiz. %	46.77%	51.44%	57.10%	54.30%	60.47%	86.62%	100.00%	-
EPS	24.13	28.37	13.47	12.92	14.73	10.52	11.76	61.40%
YoY %	-14.95%	110.62%	4.26%	-12.29%	40.02%	-10.54%	-	-
Horiz. %	205.19%	241.24%	114.54%	109.86%	125.26%	89.46%	100.00%	-
DPS	4.97	8.13	3.15	3.24	4.00	1.15	1.34	139.41%
YoY %	-38.87%	158.10%	-2.78%	-19.00%	247.83%	-14.18%	-	-
Horiz. %	370.90%	606.72%	235.07%	241.79%	298.51%	85.82%	100.00%	-
NAPS	1.00	1.57	1.38	1.45	1.69	1.56	1.60	-26.87%
YoY %	-36.31%	13.77%	-4.83%	-14.20%	8.33%	-2.50%	-	-
Horiz. %	62.50%	98.12%	86.25%	90.62%	105.62%	97.50%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 513,030
RPS	24.53	26.80	29.59	27.36	24.67	32.81	32.65	-17.34%
YoY %	-8.47%	-9.43%	8.15%	10.90%	-24.81%	0.49%	-	-
Horiz. %	75.13%	82.08%	90.63%	83.80%	75.56%	100.49%	100.00%	-
EPS	6.12	7.15	3.38	3.15	2.91	1.93	1.86	121.06%
YoY %	-14.41%	111.54%	7.30%	8.25%	50.78%	3.76%	-	-
Horiz. %	329.03%	384.41%	181.72%	169.35%	156.45%	103.76%	100.00%	-
DPS	1.26	2.05	0.79	0.79	0.79	0.21	0.21	229.83%
YoY %	-38.54%	159.49%	0.00%	0.00%	276.19%	0.00%	-	-
Horiz. %	600.00%	976.19%	376.19%	376.19%	376.19%	100.00%	100.00%	-
NAPS	0.2537	0.3958	0.3459	0.3534	0.3335	0.2858	0.2527	0.26%
YoY %	-35.90%	14.43%	-2.12%	5.97%	16.69%	13.10%	-	-
Horiz. %	100.40%	156.63%	136.88%	139.85%	131.97%	113.10%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	1.80	2.68	2.70	3.00	2.17	1.91	1.06	-
P/RPS	1.86	2.52	2.29	2.67	1.74	1.07	0.51	136.74%
YoY %	-26.19%	10.04%	-14.23%	53.45%	62.62%	109.80%	-	-
Horiz. %	364.71%	494.12%	449.02%	523.53%	341.18%	209.80%	100.00%	-
P/EPS	7.46	9.45	20.04	23.22	14.73	18.16	9.01	-11.81%
YoY %	-21.06%	-52.84%	-13.70%	57.64%	-18.89%	101.55%	-	-
Horiz. %	82.80%	104.88%	222.42%	257.71%	163.49%	201.55%	100.00%	-
EY	13.40	10.58	4.99	4.31	6.79	5.51	11.10	13.36%
YoY %	26.65%	112.02%	15.78%	-36.52%	23.23%	-50.36%	-	-
Horiz. %	120.72%	95.32%	44.95%	38.83%	61.17%	49.64%	100.00%	-
DY	2.76	3.03	1.17	1.08	1.84	0.60	1.26	68.58%
YoY %	-8.91%	158.97%	8.33%	-41.30%	206.67%	-52.38%	-	-
Horiz. %	219.05%	240.48%	92.86%	85.71%	146.03%	47.62%	100.00%	-
P/NAPS	1.80	1.71	1.96	2.07	1.28	1.22	0.66	95.08%
YoY %	5.26%	-12.76%	-5.31%	61.72%	4.92%	84.85%	-	-
Horiz. %	272.73%	259.09%	296.97%	313.64%	193.94%	184.85%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	27/02/08	27/11/07	29/08/07	29/05/07	27/02/07	29/11/06	-
Price	1.58	2.28	2.40	2.59	3.00	2.10	1.39	-
P/RPS	1.63	2.14	2.03	2.31	2.40	1.17	0.67	80.78%
YoY %	-23.83%	5.42%	-12.12%	-3.75%	105.13%	74.63%	-	-
Horiz. %	243.28%	319.40%	302.99%	344.78%	358.21%	174.63%	100.00%	-
P/EPS	6.55	8.04	17.81	20.05	20.37	19.97	11.82	-32.51%
YoY %	-18.53%	-54.86%	-11.17%	-1.57%	2.00%	68.95%	-	-
Horiz. %	55.41%	68.02%	150.68%	169.63%	172.34%	168.95%	100.00%	-
EY	15.27	12.44	5.61	4.99	4.91	5.01	8.46	48.19%
YoY %	22.75%	121.75%	12.42%	1.63%	-2.00%	-40.78%	-	-
Horiz. %	180.50%	147.04%	66.31%	58.98%	58.04%	59.22%	100.00%	-
DY	3.14	3.57	1.31	1.25	1.33	0.55	0.96	120.18%
YoY %	-12.04%	172.52%	4.80%	-6.02%	141.82%	-42.71%	-	-
Horiz. %	327.08%	371.88%	136.46%	130.21%	138.54%	57.29%	100.00%	-
P/NAPS	1.58	1.45	1.74	1.79	1.78	1.35	0.87	48.79%
YoY %	8.97%	-16.67%	-2.79%	0.56%	31.85%	55.17%	-	-
Horiz. %	181.61%	166.67%	200.00%	205.75%	204.60%	155.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos