[E&O] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 7.26%
YoY- 81.71%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 433,605 516,399 564,222 622,781 575,841 519,219 690,555 -26.69%
PBT 164,667 194,565 226,033 132,153 123,386 91,618 62,569 90.73%
Tax -7,181 -14,112 -7,628 6,711 2,722 13,088 5,053 -
NP 157,486 180,453 218,405 138,864 126,108 104,706 67,622 75.78%
-
NP to SH 124,461 128,854 150,528 71,082 66,271 61,178 40,563 111.29%
-
Tax Rate 4.36% 7.25% 3.37% -5.08% -2.21% -14.29% -8.08% -
Total Cost 276,119 335,946 345,817 483,917 449,733 414,513 622,933 -41.89%
-
Net Worth 852,413 534,071 833,122 728,086 743,893 701,956 601,604 26.17%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 26,532 26,532 43,146 16,614 16,614 16,614 4,442 229.55%
Div Payout % 21.32% 20.59% 28.66% 23.37% 25.07% 27.16% 10.95% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 852,413 534,071 833,122 728,086 743,893 701,956 601,604 26.17%
NOSH 539,502 534,071 530,651 527,598 513,030 415,358 385,643 25.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 36.32% 34.94% 38.71% 22.30% 21.90% 20.17% 9.79% -
ROE 14.60% 24.13% 18.07% 9.76% 8.91% 8.72% 6.74% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 80.37 96.69 106.33 118.04 112.24 125.01 179.07 -41.40%
EPS 23.07 24.13 28.37 13.47 12.92 14.73 10.52 68.87%
DPS 4.92 4.97 8.13 3.15 3.24 4.00 1.15 163.77%
NAPS 1.58 1.00 1.57 1.38 1.45 1.69 1.56 0.85%
Adjusted Per Share Value based on latest NOSH - 527,598
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.24 20.54 22.44 24.77 22.90 20.65 27.46 -26.70%
EPS 4.95 5.12 5.99 2.83 2.64 2.43 1.61 111.58%
DPS 1.06 1.06 1.72 0.66 0.66 0.66 0.18 226.45%
NAPS 0.339 0.2124 0.3313 0.2895 0.2958 0.2791 0.2392 26.19%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.79 1.80 2.68 2.70 3.00 2.17 1.91 -
P/RPS 2.23 1.86 2.52 2.29 2.67 1.74 1.07 63.23%
P/EPS 7.76 7.46 9.45 20.04 23.22 14.73 18.16 -43.29%
EY 12.89 13.40 10.58 4.99 4.31 6.79 5.51 76.31%
DY 2.75 2.76 3.03 1.17 1.08 1.84 0.60 176.17%
P/NAPS 1.13 1.80 1.71 1.96 2.07 1.28 1.22 -4.98%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 27/02/08 27/11/07 29/08/07 29/05/07 27/02/07 -
Price 1.00 1.58 2.28 2.40 2.59 3.00 2.10 -
P/RPS 1.24 1.63 2.14 2.03 2.31 2.40 1.17 3.95%
P/EPS 4.33 6.55 8.04 17.81 20.05 20.37 19.97 -63.94%
EY 23.07 15.27 12.44 5.61 4.99 4.91 5.01 177.04%
DY 4.92 3.14 3.57 1.31 1.25 1.33 0.55 331.50%
P/NAPS 0.63 1.58 1.45 1.74 1.79 1.78 1.35 -39.86%

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