[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
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 516,399 564,222 622,781 575,841 519,219 690,555 687,366 -17.34%
PBT 194,565 226,033 132,153 123,386 91,618 62,569 68,392 100.64%
Tax -14,112 -7,628 6,711 2,722 13,088 5,053 -5,634 84.33%
NP 180,453 218,405 138,864 126,108 104,706 67,622 62,758 102.07%
-
NP to SH 128,854 150,528 71,082 66,271 61,178 40,563 39,118 121.22%
-
Tax Rate 7.25% 3.37% -5.08% -2.21% -14.29% -8.08% 8.24% -
Total Cost 335,946 345,817 483,917 449,733 414,513 622,933 624,608 -33.83%
-
Net Worth 534,071 833,122 728,086 743,893 701,956 601,604 532,026 0.25%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 26,532 43,146 16,614 16,614 16,614 4,442 4,442 228.84%
Div Payout % 20.59% 28.66% 23.37% 25.07% 27.16% 10.95% 11.36% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 534,071 833,122 728,086 743,893 701,956 601,604 532,026 0.25%
NOSH 534,071 530,651 527,598 513,030 415,358 385,643 332,516 37.10%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 34.94% 38.71% 22.30% 21.90% 20.17% 9.79% 9.13% -
ROE 24.13% 18.07% 9.76% 8.91% 8.72% 6.74% 7.35% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 96.69 106.33 118.04 112.24 125.01 179.07 206.72 -39.71%
EPS 24.13 28.37 13.47 12.92 14.73 10.52 11.76 61.40%
DPS 4.97 8.13 3.15 3.24 4.00 1.15 1.34 139.41%
NAPS 1.00 1.57 1.38 1.45 1.69 1.56 1.60 -26.87%
Adjusted Per Share Value based on latest NOSH - 513,030
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 24.55 26.83 29.61 27.38 24.69 32.83 32.68 -17.34%
EPS 6.13 7.16 3.38 3.15 2.91 1.93 1.86 121.30%
DPS 1.26 2.05 0.79 0.79 0.79 0.21 0.21 229.83%
NAPS 0.2539 0.3961 0.3462 0.3537 0.3337 0.286 0.2529 0.26%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
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%
P/EPS 7.46 9.45 20.04 23.22 14.73 18.16 9.01 -11.81%
EY 13.40 10.58 4.99 4.31 6.79 5.51 11.10 13.36%
DY 2.76 3.03 1.17 1.08 1.84 0.60 1.26 68.58%
P/NAPS 1.80 1.71 1.96 2.07 1.28 1.22 0.66 95.08%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
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%
P/EPS 6.55 8.04 17.81 20.05 20.37 19.97 11.82 -32.51%
EY 15.27 12.44 5.61 4.99 4.91 5.01 8.46 48.19%
DY 3.14 3.57 1.31 1.25 1.33 0.55 0.96 120.18%
P/NAPS 1.58 1.45 1.74 1.79 1.78 1.35 0.87 48.79%

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