[E&O] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 15.68%
YoY- -87.74%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 609,852 499,917 196,513 60,297 21,628 21,130 20,796 856.86%
PBT 53,938 41,103 24,341 5,293 4,253 16,771 13,828 148.41%
Tax -8,159 -10,745 -4,647 -112 -56 -1,429 -694 419.37%
NP 45,779 30,358 19,694 5,181 4,197 15,342 13,134 130.41%
-
NP to SH 31,242 22,043 14,298 5,136 4,440 15,342 13,134 78.47%
-
Tax Rate 15.13% 26.14% 19.09% 2.12% 1.32% 8.52% 5.02% -
Total Cost 564,073 469,559 176,819 55,116 17,431 5,788 7,662 1670.44%
-
Net Worth 577,611 555,322 540,484 325,717 407,963 339,607 343,166 41.63%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,442 4,442 - - - - 3,759 11.80%
Div Payout % 14.22% 20.15% - - - - 28.63% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 577,611 555,322 540,484 325,717 407,963 339,607 343,166 41.63%
NOSH 241,951 232,472 220,606 218,602 230,487 229,464 236,666 1.48%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.51% 6.07% 10.02% 8.59% 19.41% 72.61% 63.16% -
ROE 5.41% 3.97% 2.65% 1.58% 1.09% 4.52% 3.83% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 255.51 225.06 89.08 27.58 9.38 9.21 8.79 851.24%
EPS 13.09 9.92 6.48 2.35 1.93 6.69 5.55 77.46%
DPS 1.86 2.00 0.00 0.00 0.00 0.00 1.59 11.05%
NAPS 2.42 2.50 2.45 1.49 1.77 1.48 1.45 40.83%
Adjusted Per Share Value based on latest NOSH - 218,602
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 28.99 23.77 9.34 2.87 1.03 1.00 0.99 855.93%
EPS 1.49 1.05 0.68 0.24 0.21 0.73 0.62 79.70%
DPS 0.21 0.21 0.00 0.00 0.00 0.00 0.18 10.85%
NAPS 0.2746 0.264 0.257 0.1549 0.194 0.1615 0.1632 41.60%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.10 0.94 1.01 1.13 1.12 0.70 0.72 -
P/RPS 0.43 0.42 1.13 4.10 11.94 7.60 8.19 -86.05%
P/EPS 8.40 9.47 15.58 48.10 58.14 10.47 12.97 -25.20%
EY 11.90 10.56 6.42 2.08 1.72 9.55 7.71 33.66%
DY 1.69 2.13 0.00 0.00 0.00 0.00 2.21 -16.41%
P/NAPS 0.45 0.38 0.41 0.76 0.63 0.47 0.50 -6.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 24/02/06 25/11/05 23/08/05 27/05/05 25/02/05 -
Price 0.93 1.33 1.00 1.02 1.09 1.07 0.76 -
P/RPS 0.36 0.59 1.12 3.70 11.62 11.62 8.65 -88.06%
P/EPS 7.11 13.40 15.43 43.41 56.58 16.00 13.69 -35.46%
EY 14.07 7.46 6.48 2.30 1.77 6.25 7.30 55.06%
DY 2.00 1.50 0.00 0.00 0.00 0.00 2.09 -2.89%
P/NAPS 0.38 0.53 0.41 0.68 0.62 0.72 0.52 -18.91%

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