[E&O] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 46.43%
YoY- -205.89%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 275,825 324,770 352,375 360,316 340,484 289,671 304,449 -6.36%
PBT 85,739 101,088 93,025 3,332 -24,566 -44,115 -38,124 -
Tax -11,891 -20,298 -18,630 -17,038 -4,966 3,227 6,067 -
NP 73,848 80,790 74,395 -13,706 -29,532 -40,888 -32,057 -
-
NP to SH 69,266 75,692 70,514 -17,159 -32,032 -43,070 -37,276 -
-
Tax Rate 13.87% 20.08% 20.03% 511.34% - - - -
Total Cost 201,977 243,980 277,980 374,022 370,016 330,559 336,506 -28.82%
-
Net Worth 1,334,812 1,342,425 1,329,915 1,284,612 873,983 889,084 832,294 36.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 40,429 40,429 40,429 - - - - -
Div Payout % 58.37% 53.41% 57.34% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,334,812 1,342,425 1,329,915 1,284,612 873,983 889,084 832,294 36.97%
NOSH 1,059,375 1,065,416 1,063,932 1,070,510 710,555 711,267 665,835 36.24%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.77% 24.88% 21.11% -3.80% -8.67% -14.12% -10.53% -
ROE 5.19% 5.64% 5.30% -1.34% -3.67% -4.84% -4.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.04 30.48 33.12 33.66 47.92 40.73 45.72 -31.26%
EPS 6.54 7.10 6.63 -1.60 -4.51 -6.06 -5.60 -
DPS 3.80 3.79 3.80 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.26 1.25 1.20 1.23 1.25 1.25 0.53%
Adjusted Per Share Value based on latest NOSH - 1,070,510
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.10 15.43 16.74 17.12 16.17 13.76 14.46 -6.36%
EPS 3.29 3.60 3.35 -0.82 -1.52 -2.05 -1.77 -
DPS 1.92 1.92 1.92 0.00 0.00 0.00 0.00 -
NAPS 0.6341 0.6377 0.6318 0.6102 0.4152 0.4224 0.3954 36.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.18 0.90 0.98 1.05 1.45 0.95 0.46 -
P/RPS 4.53 2.95 2.96 3.12 3.03 2.33 1.01 171.71%
P/EPS 18.05 12.67 14.79 -65.51 -32.16 -15.69 -8.22 -
EY 5.54 7.89 6.76 -1.53 -3.11 -6.37 -12.17 -
DY 3.22 4.22 3.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.71 0.78 0.87 1.18 0.76 0.37 86.08%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 31/05/10 23/02/10 26/11/09 27/08/09 26/05/09 -
Price 1.17 1.08 0.88 0.99 0.88 1.31 0.86 -
P/RPS 4.49 3.54 2.66 2.94 1.84 3.22 1.88 78.57%
P/EPS 17.89 15.20 13.28 -61.76 -19.52 -21.63 -15.36 -
EY 5.59 6.58 7.53 -1.62 -5.12 -4.62 -6.51 -
DY 3.25 3.51 4.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.86 0.70 0.83 0.72 1.05 0.69 21.99%

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