[E&O] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 178.39%
YoY- 8.86%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 687,366 609,852 499,917 196,513 60,297 21,628 21,130 916.88%
PBT 68,392 53,938 41,103 24,341 5,293 4,253 16,771 155.03%
Tax -5,634 -8,159 -10,745 -4,647 -112 -56 -1,429 149.36%
NP 62,758 45,779 30,358 19,694 5,181 4,197 15,342 155.55%
-
NP to SH 39,118 31,242 22,043 14,298 5,136 4,440 15,342 86.53%
-
Tax Rate 8.24% 15.13% 26.14% 19.09% 2.12% 1.32% 8.52% -
Total Cost 624,608 564,073 469,559 176,819 55,116 17,431 5,788 2160.21%
-
Net Worth 532,026 577,611 555,322 540,484 325,717 407,963 339,607 34.85%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,442 4,442 4,442 - - - - -
Div Payout % 11.36% 14.22% 20.15% - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 532,026 577,611 555,322 540,484 325,717 407,963 339,607 34.85%
NOSH 332,516 241,951 232,472 220,606 218,602 230,487 229,464 28.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.13% 7.51% 6.07% 10.02% 8.59% 19.41% 72.61% -
ROE 7.35% 5.41% 3.97% 2.65% 1.58% 1.09% 4.52% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 206.72 255.51 225.06 89.08 27.58 9.38 9.21 694.19%
EPS 11.76 13.09 9.92 6.48 2.35 1.93 6.69 45.60%
DPS 1.34 1.86 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 2.42 2.50 2.45 1.49 1.77 1.48 5.32%
Adjusted Per Share Value based on latest NOSH - 220,606
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 33.55 29.77 24.40 9.59 2.94 1.06 1.03 917.77%
EPS 1.91 1.52 1.08 0.70 0.25 0.22 0.75 86.38%
DPS 0.22 0.22 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.2597 0.2819 0.2711 0.2638 0.159 0.1991 0.1658 34.83%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.06 1.10 0.94 1.01 1.13 1.12 0.70 -
P/RPS 0.51 0.43 0.42 1.13 4.10 11.94 7.60 -83.45%
P/EPS 9.01 8.40 9.47 15.58 48.10 58.14 10.47 -9.51%
EY 11.10 11.90 10.56 6.42 2.08 1.72 9.55 10.53%
DY 1.26 1.69 2.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.45 0.38 0.41 0.76 0.63 0.47 25.37%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 29/05/06 24/02/06 25/11/05 23/08/05 27/05/05 -
Price 1.39 0.93 1.33 1.00 1.02 1.09 1.07 -
P/RPS 0.67 0.36 0.59 1.12 3.70 11.62 11.62 -85.04%
P/EPS 11.82 7.11 13.40 15.43 43.41 56.58 16.00 -18.26%
EY 8.46 14.07 7.46 6.48 2.30 1.77 6.25 22.34%
DY 0.96 2.00 1.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.38 0.53 0.41 0.68 0.62 0.72 13.43%

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