[E&O] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 25.21%
YoY- 661.64%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 575,841 519,219 690,555 687,366 609,852 499,917 196,513 105.17%
PBT 123,386 91,618 62,569 68,392 53,938 41,103 24,341 195.96%
Tax 2,722 13,088 5,053 -5,634 -8,159 -10,745 -4,647 -
NP 126,108 104,706 67,622 62,758 45,779 30,358 19,694 246.00%
-
NP to SH 66,271 61,178 40,563 39,118 31,242 22,043 14,298 178.77%
-
Tax Rate -2.21% -14.29% -8.08% 8.24% 15.13% 26.14% 19.09% -
Total Cost 449,733 414,513 622,933 624,608 564,073 469,559 176,819 86.64%
-
Net Worth 743,893 701,956 601,604 532,026 577,611 555,322 540,484 23.80%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 16,614 16,614 4,442 4,442 4,442 4,442 - -
Div Payout % 25.07% 27.16% 10.95% 11.36% 14.22% 20.15% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 743,893 701,956 601,604 532,026 577,611 555,322 540,484 23.80%
NOSH 513,030 415,358 385,643 332,516 241,951 232,472 220,606 75.80%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 21.90% 20.17% 9.79% 9.13% 7.51% 6.07% 10.02% -
ROE 8.91% 8.72% 6.74% 7.35% 5.41% 3.97% 2.65% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 112.24 125.01 179.07 206.72 255.51 225.06 89.08 16.70%
EPS 12.92 14.73 10.52 11.76 13.09 9.92 6.48 58.61%
DPS 3.24 4.00 1.15 1.34 1.86 2.00 0.00 -
NAPS 1.45 1.69 1.56 1.60 2.42 2.50 2.45 -29.57%
Adjusted Per Share Value based on latest NOSH - 332,516
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 27.36 24.67 32.81 32.65 28.97 23.75 9.34 105.13%
EPS 3.15 2.91 1.93 1.86 1.48 1.05 0.68 178.66%
DPS 0.79 0.79 0.21 0.21 0.21 0.21 0.00 -
NAPS 0.3534 0.3335 0.2858 0.2527 0.2744 0.2638 0.2568 23.79%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.00 2.17 1.91 1.06 1.10 0.94 1.01 -
P/RPS 2.67 1.74 1.07 0.51 0.43 0.42 1.13 77.68%
P/EPS 23.22 14.73 18.16 9.01 8.40 9.47 15.58 30.57%
EY 4.31 6.79 5.51 11.10 11.90 10.56 6.42 -23.38%
DY 1.08 1.84 0.60 1.26 1.69 2.13 0.00 -
P/NAPS 2.07 1.28 1.22 0.66 0.45 0.38 0.41 195.17%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 27/02/07 29/11/06 28/08/06 29/05/06 24/02/06 -
Price 2.59 3.00 2.10 1.39 0.93 1.33 1.00 -
P/RPS 2.31 2.40 1.17 0.67 0.36 0.59 1.12 62.24%
P/EPS 20.05 20.37 19.97 11.82 7.11 13.40 15.43 19.13%
EY 4.99 4.91 5.01 8.46 14.07 7.46 6.48 -16.02%
DY 1.25 1.33 0.55 0.96 2.00 1.50 0.00 -
P/NAPS 1.79 1.78 1.35 0.87 0.38 0.53 0.41 167.84%

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