[E&O] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 25.63%
YoY- -129.06%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 324,770 352,375 360,316 340,484 289,671 304,449 312,600 2.58%
PBT 101,088 93,025 3,332 -24,566 -44,115 -38,124 24,681 156.65%
Tax -20,298 -18,630 -17,038 -4,966 3,227 6,067 -314 1523.04%
NP 80,790 74,395 -13,706 -29,532 -40,888 -32,057 24,367 122.83%
-
NP to SH 75,692 70,514 -17,159 -32,032 -43,070 -37,276 16,205 180.21%
-
Tax Rate 20.08% 20.03% 511.34% - - - 1.27% -
Total Cost 243,980 277,980 374,022 370,016 330,559 336,506 288,233 -10.54%
-
Net Worth 1,342,425 1,329,915 1,284,612 873,983 889,084 832,294 869,859 33.65%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 40,429 40,429 - - - - - -
Div Payout % 53.41% 57.34% - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,342,425 1,329,915 1,284,612 873,983 889,084 832,294 869,859 33.65%
NOSH 1,065,416 1,063,932 1,070,510 710,555 711,267 665,835 654,029 38.57%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 24.88% 21.11% -3.80% -8.67% -14.12% -10.53% 7.79% -
ROE 5.64% 5.30% -1.34% -3.67% -4.84% -4.48% 1.86% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 30.48 33.12 33.66 47.92 40.73 45.72 47.80 -25.97%
EPS 7.10 6.63 -1.60 -4.51 -6.06 -5.60 2.48 102.01%
DPS 3.79 3.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.25 1.20 1.23 1.25 1.25 1.33 -3.54%
Adjusted Per Share Value based on latest NOSH - 710,555
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.43 16.74 17.12 16.17 13.76 14.46 14.85 2.59%
EPS 3.60 3.35 -0.82 -1.52 -2.05 -1.77 0.77 180.39%
DPS 1.92 1.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6377 0.6318 0.6102 0.4152 0.4224 0.3954 0.4132 33.65%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.90 0.98 1.05 1.45 0.95 0.46 0.43 -
P/RPS 2.95 2.96 3.12 3.03 2.33 1.01 0.90 121.13%
P/EPS 12.67 14.79 -65.51 -32.16 -15.69 -8.22 17.35 -18.95%
EY 7.89 6.76 -1.53 -3.11 -6.37 -12.17 5.76 23.41%
DY 4.22 3.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 0.87 1.18 0.76 0.37 0.32 70.36%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 31/05/10 23/02/10 26/11/09 27/08/09 26/05/09 26/02/09 -
Price 1.08 0.88 0.99 0.88 1.31 0.86 0.50 -
P/RPS 3.54 2.66 2.94 1.84 3.22 1.88 1.05 125.34%
P/EPS 15.20 13.28 -61.76 -19.52 -21.63 -15.36 20.18 -17.25%
EY 6.58 7.53 -1.62 -5.12 -4.62 -6.51 4.96 20.79%
DY 3.51 4.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.70 0.83 0.72 1.05 0.69 0.38 72.63%

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