[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
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 329,047 433,605 516,399 564,222 622,781 575,841 519,219 -26.15%
PBT 138,125 164,667 194,565 226,033 132,153 123,386 91,618 31.38%
Tax -11,288 -7,181 -14,112 -7,628 6,711 2,722 13,088 -
NP 126,837 157,486 180,453 218,405 138,864 126,108 104,706 13.59%
-
NP to SH 110,214 124,461 128,854 150,528 71,082 66,271 61,178 47.89%
-
Tax Rate 8.17% 4.36% 7.25% 3.37% -5.08% -2.21% -14.29% -
Total Cost 202,210 276,119 335,946 345,817 483,917 449,733 414,513 -37.94%
-
Net Worth 786,362 852,413 534,071 833,122 728,086 743,893 701,956 7.84%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 26,532 26,532 26,532 43,146 16,614 16,614 16,614 36.50%
Div Payout % 24.07% 21.32% 20.59% 28.66% 23.37% 25.07% 27.16% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 786,362 852,413 534,071 833,122 728,086 743,893 701,956 7.84%
NOSH 591,250 539,502 534,071 530,651 527,598 513,030 415,358 26.45%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 38.55% 36.32% 34.94% 38.71% 22.30% 21.90% 20.17% -
ROE 14.02% 14.60% 24.13% 18.07% 9.76% 8.91% 8.72% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 55.65 80.37 96.69 106.33 118.04 112.24 125.01 -41.61%
EPS 18.64 23.07 24.13 28.37 13.47 12.92 14.73 16.94%
DPS 4.49 4.92 4.97 8.13 3.15 3.24 4.00 7.98%
NAPS 1.33 1.58 1.00 1.57 1.38 1.45 1.69 -14.72%
Adjusted Per Share Value based on latest NOSH - 530,651
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 15.64 20.62 24.55 26.83 29.61 27.38 24.69 -26.18%
EPS 5.24 5.92 6.13 7.16 3.38 3.15 2.91 47.85%
DPS 1.26 1.26 1.26 2.05 0.79 0.79 0.79 36.39%
NAPS 0.3739 0.4053 0.2539 0.3961 0.3462 0.3537 0.3337 7.85%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS 4.35 7.76 7.46 9.45 20.04 23.22 14.73 -55.55%
EY 23.01 12.89 13.40 10.58 4.99 4.31 6.79 125.11%
DY 5.54 2.75 2.76 3.03 1.17 1.08 1.84 108.09%
P/NAPS 0.61 1.13 1.80 1.71 1.96 2.07 1.28 -38.90%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS 3.00 4.33 6.55 8.04 17.81 20.05 20.37 -72.01%
EY 33.29 23.07 15.27 12.44 5.61 4.99 4.91 256.97%
DY 8.01 4.92 3.14 3.57 1.31 1.25 1.33 229.93%
P/NAPS 0.42 0.63 1.58 1.45 1.74 1.79 1.78 -61.71%

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