[E&O] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 3.69%
YoY- 183.7%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 622,781 575,841 519,219 690,555 687,366 609,852 499,917 15.76%
PBT 132,153 123,386 91,618 62,569 68,392 53,938 41,103 117.68%
Tax 6,711 2,722 13,088 5,053 -5,634 -8,159 -10,745 -
NP 138,864 126,108 104,706 67,622 62,758 45,779 30,358 175.30%
-
NP to SH 71,082 66,271 61,178 40,563 39,118 31,242 22,043 118.11%
-
Tax Rate -5.08% -2.21% -14.29% -8.08% 8.24% 15.13% 26.14% -
Total Cost 483,917 449,733 414,513 622,933 624,608 564,073 469,559 2.02%
-
Net Worth 728,086 743,893 701,956 601,604 532,026 577,611 555,322 19.77%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 16,614 16,614 16,614 4,442 4,442 4,442 4,442 140.75%
Div Payout % 23.37% 25.07% 27.16% 10.95% 11.36% 14.22% 20.15% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 728,086 743,893 701,956 601,604 532,026 577,611 555,322 19.77%
NOSH 527,598 513,030 415,358 385,643 332,516 241,951 232,472 72.61%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 22.30% 21.90% 20.17% 9.79% 9.13% 7.51% 6.07% -
ROE 9.76% 8.91% 8.72% 6.74% 7.35% 5.41% 3.97% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 118.04 112.24 125.01 179.07 206.72 255.51 225.06 -34.93%
EPS 13.47 12.92 14.73 10.52 11.76 13.09 9.92 22.59%
DPS 3.15 3.24 4.00 1.15 1.34 1.86 2.00 35.33%
NAPS 1.38 1.45 1.69 1.56 1.60 2.42 2.50 -32.68%
Adjusted Per Share Value based on latest NOSH - 385,643
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 30.40 28.11 25.34 33.71 33.55 29.77 24.40 15.77%
EPS 3.47 3.23 2.99 1.98 1.91 1.52 1.08 117.58%
DPS 0.81 0.81 0.81 0.22 0.22 0.22 0.22 138.24%
NAPS 0.3554 0.3631 0.3426 0.2936 0.2597 0.2819 0.2711 19.76%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.70 3.00 2.17 1.91 1.06 1.10 0.94 -
P/RPS 2.29 2.67 1.74 1.07 0.51 0.43 0.42 209.46%
P/EPS 20.04 23.22 14.73 18.16 9.01 8.40 9.47 64.75%
EY 4.99 4.31 6.79 5.51 11.10 11.90 10.56 -39.30%
DY 1.17 1.08 1.84 0.60 1.26 1.69 2.13 -32.90%
P/NAPS 1.96 2.07 1.28 1.22 0.66 0.45 0.38 198.22%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 29/08/07 29/05/07 27/02/07 29/11/06 28/08/06 29/05/06 -
Price 2.40 2.59 3.00 2.10 1.39 0.93 1.33 -
P/RPS 2.03 2.31 2.40 1.17 0.67 0.36 0.59 127.73%
P/EPS 17.81 20.05 20.37 19.97 11.82 7.11 13.40 20.86%
EY 5.61 4.99 4.91 5.01 8.46 14.07 7.46 -17.29%
DY 1.31 1.25 1.33 0.55 0.96 2.00 1.50 -8.62%
P/NAPS 1.74 1.79 1.78 1.35 0.87 0.38 0.53 120.73%

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