[E&O] QoQ TTM Result on 31-Dec-2007 [#3]

Stock

[E&O] EASTERN & ORIENTAL BHD

Announcement Date

27-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Dec-2007 [#3]

Profit Trend

QoQ- 111.77%

YoY- 271.1%

Quarter Report

E&O's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	329,047	433,605	516,399	564,222	622,781	575,841	519,219	-26.15%
YoY %	-24.11%	-16.03%	-8.48%	-9.40%	8.15%	10.91%	-	-
Horiz. %	63.37%	83.51%	99.46%	108.67%	119.95%	110.91%	100.00%	-
PBT	138,125	164,667	194,565	226,033	132,153	123,386	91,618	31.38%
YoY %	-16.12%	-15.37%	-13.92%	71.04%	7.11%	34.67%	-	-
Horiz. %	150.76%	179.73%	212.37%	246.71%	144.24%	134.67%	100.00%	-
Tax	-11,288	-7,181	-14,112	-7,628	6,711	2,722	13,088	-
YoY %	-57.19%	49.11%	-85.00%	-213.66%	146.55%	-79.20%	-	-
Horiz. %	-86.25%	-54.87%	-107.82%	-58.28%	51.28%	20.80%	100.00%	-
NP	126,837	157,486	180,453	218,405	138,864	126,108	104,706	13.59%
YoY %	-19.46%	-12.73%	-17.38%	57.28%	10.12%	20.44%	-	-
Horiz. %	121.14%	150.41%	172.34%	208.59%	132.62%	120.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,214	124,461	128,854	150,528	71,082	66,271	61,178	47.89%
YoY %	-11.45%	-3.41%	-14.40%	111.77%	7.26%	8.32%	-	-
Horiz. %	180.15%	203.44%	210.62%	246.05%	116.19%	108.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.17%	4.36%	7.25%	3.37%	-5.08%	-2.21%	-14.29%	-
YoY %	87.39%	-39.86%	115.13%	166.34%	-129.86%	84.53%	-	-
Horiz. %	-57.17%	-30.51%	-50.73%	-23.58%	35.55%	15.47%	100.00%	-
Total Cost	202,210	276,119	335,946	345,817	483,917	449,733	414,513	-37.94%
YoY %	-26.77%	-17.81%	-2.85%	-28.54%	7.60%	8.50%	-	-
Horiz. %	48.78%	66.61%	81.05%	83.43%	116.74%	108.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	786,362	852,413	534,071	833,122	728,086	743,893	701,956	7.84%
YoY %	-7.75%	59.61%	-35.90%	14.43%	-2.12%	5.97%	-	-
Horiz. %	112.02%	121.43%	76.08%	118.69%	103.72%	105.97%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	26,532	26,532	26,532	43,146	16,614	16,614	16,614	36.50%
YoY %	0.00%	0.00%	-38.51%	159.70%	0.00%	0.00%	-	-
Horiz. %	159.70%	159.70%	159.70%	259.70%	100.00%	100.00%	100.00%	-
Div Payout %	24.07%	21.32%	20.59%	28.66%	23.37%	25.07%	27.16%	-
YoY %	12.90%	3.55%	-28.16%	22.64%	-6.78%	-7.70%	-	-
Horiz. %	88.62%	78.50%	75.81%	105.52%	86.05%	92.30%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	786,362	852,413	534,071	833,122	728,086	743,893	701,956	7.84%
YoY %	-7.75%	59.61%	-35.90%	14.43%	-2.12%	5.97%	-	-
Horiz. %	112.02%	121.43%	76.08%	118.69%	103.72%	105.97%	100.00%	-
NOSH	591,250	539,502	534,071	530,651	527,598	513,030	415,358	26.45%
YoY %	9.59%	1.02%	0.64%	0.58%	2.84%	23.52%	-	-
Horiz. %	142.35%	129.89%	128.58%	127.76%	127.02%	123.52%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	38.55%	36.32%	34.94%	38.71%	22.30%	21.90%	20.17%	-
YoY %	6.14%	3.95%	-9.74%	73.59%	1.83%	8.58%	-	-
Horiz. %	191.13%	180.07%	173.23%	191.92%	110.56%	108.58%	100.00%	-
ROE	14.02%	14.60%	24.13%	18.07%	9.76%	8.91%	8.72%	-
YoY %	-3.97%	-39.49%	33.54%	85.14%	9.54%	2.18%	-	-
Horiz. %	160.78%	167.43%	276.72%	207.22%	111.93%	102.18%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	55.65	80.37	96.69	106.33	118.04	112.24	125.01	-41.61%
YoY %	-30.76%	-16.88%	-9.07%	-9.92%	5.17%	-10.22%	-	-
Horiz. %	44.52%	64.29%	77.35%	85.06%	94.42%	89.78%	100.00%	-
EPS	18.64	23.07	24.13	28.37	13.47	12.92	14.73	16.94%
YoY %	-19.20%	-4.39%	-14.95%	110.62%	4.26%	-12.29%	-	-
Horiz. %	126.54%	156.62%	163.82%	192.60%	91.45%	87.71%	100.00%	-
DPS	4.49	4.92	4.97	8.13	3.15	3.24	4.00	7.98%
YoY %	-8.74%	-1.01%	-38.87%	158.10%	-2.78%	-19.00%	-	-
Horiz. %	112.25%	123.00%	124.25%	203.25%	78.75%	81.00%	100.00%	-
NAPS	1.33	1.58	1.00	1.57	1.38	1.45	1.69	-14.72%
YoY %	-15.82%	58.00%	-36.31%	13.77%	-4.83%	-14.20%	-	-
Horiz. %	78.70%	93.49%	59.17%	92.90%	81.66%	85.80%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 530,651
RPS	13.08	17.24	20.54	22.44	24.77	22.90	20.65	-26.18%
YoY %	-24.13%	-16.07%	-8.47%	-9.41%	8.17%	10.90%	-	-
Horiz. %	63.34%	83.49%	99.47%	108.67%	119.95%	110.90%	100.00%	-
EPS	4.38	4.95	5.12	5.99	2.83	2.64	2.43	47.94%
YoY %	-11.52%	-3.32%	-14.52%	111.66%	7.20%	8.64%	-	-
Horiz. %	180.25%	203.70%	210.70%	246.50%	116.46%	108.64%	100.00%	-
DPS	1.06	1.06	1.06	1.72	0.66	0.66	0.66	37.02%
YoY %	0.00%	0.00%	-38.37%	160.61%	0.00%	0.00%	-	-
Horiz. %	160.61%	160.61%	160.61%	260.61%	100.00%	100.00%	100.00%	-
NAPS	0.3127	0.339	0.2124	0.3313	0.2895	0.2958	0.2791	7.85%
YoY %	-7.76%	59.60%	-35.89%	14.44%	-2.13%	5.98%	-	-
Horiz. %	112.04%	121.46%	76.10%	118.70%	103.73%	105.98%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.81	1.79	1.80	2.68	2.70	3.00	2.17	-
P/RPS	1.46	2.23	1.86	2.52	2.29	2.67	1.74	-11.01%
YoY %	-34.53%	19.89%	-26.19%	10.04%	-14.23%	53.45%	-	-
Horiz. %	83.91%	128.16%	106.90%	144.83%	131.61%	153.45%	100.00%	-
P/EPS	4.35	7.76	7.46	9.45	20.04	23.22	14.73	-55.55%
YoY %	-43.94%	4.02%	-21.06%	-52.84%	-13.70%	57.64%	-	-
Horiz. %	29.53%	52.68%	50.64%	64.15%	136.05%	157.64%	100.00%	-
EY	23.01	12.89	13.40	10.58	4.99	4.31	6.79	125.11%
YoY %	78.51%	-3.81%	26.65%	112.02%	15.78%	-36.52%	-	-
Horiz. %	338.88%	189.84%	197.35%	155.82%	73.49%	63.48%	100.00%	-
DY	5.54	2.75	2.76	3.03	1.17	1.08	1.84	108.09%
YoY %	101.45%	-0.36%	-8.91%	158.97%	8.33%	-41.30%	-	-
Horiz. %	301.09%	149.46%	150.00%	164.67%	63.59%	58.70%	100.00%	-
P/NAPS	0.61	1.13	1.80	1.71	1.96	2.07	1.28	-38.90%
YoY %	-46.02%	-37.22%	5.26%	-12.76%	-5.31%	61.72%	-	-
Horiz. %	47.66%	88.28%	140.62%	133.59%	153.12%	161.72%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	26/11/08	27/08/08	28/05/08	27/02/08	27/11/07	29/08/07	29/05/07	-
Price	0.56	1.00	1.58	2.28	2.40	2.59	3.00	-
P/RPS	1.01	1.24	1.63	2.14	2.03	2.31	2.40	-43.75%
YoY %	-18.55%	-23.93%	-23.83%	5.42%	-12.12%	-3.75%	-	-
Horiz. %	42.08%	51.67%	67.92%	89.17%	84.58%	96.25%	100.00%	-
P/EPS	3.00	4.33	6.55	8.04	17.81	20.05	20.37	-72.01%
YoY %	-30.72%	-33.89%	-18.53%	-54.86%	-11.17%	-1.57%	-	-
Horiz. %	14.73%	21.26%	32.16%	39.47%	87.43%	98.43%	100.00%	-
EY	33.29	23.07	15.27	12.44	5.61	4.99	4.91	256.97%
YoY %	44.30%	51.08%	22.75%	121.75%	12.42%	1.63%	-	-
Horiz. %	678.00%	469.86%	311.00%	253.36%	114.26%	101.63%	100.00%	-
DY	8.01	4.92	3.14	3.57	1.31	1.25	1.33	229.93%
YoY %	62.80%	56.69%	-12.04%	172.52%	4.80%	-6.02%	-	-
Horiz. %	602.26%	369.92%	236.09%	268.42%	98.50%	93.98%	100.00%	-
P/NAPS	0.42	0.63	1.58	1.45	1.74	1.79	1.78	-61.71%
YoY %	-33.33%	-60.13%	8.97%	-16.67%	-2.79%	0.56%	-	-
Horiz. %	23.60%	35.39%	88.76%	81.46%	97.75%	100.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos