[E&O] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 205.12%
YoY- 163.67%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 20,796 111,050 117,158 117,929 121,764 33,841 30,930 -23.15%
PBT 13,828 41,996 36,945 17,069 5,424 -29,221 -34,124 -
Tax -694 -113 1,688 3,478 1,310 1,376 -157 168.13%
NP 13,134 41,883 38,633 20,547 6,734 -27,845 -34,281 -
-
NP to SH 13,134 41,883 38,633 20,547 6,734 -27,845 -34,281 -
-
Tax Rate 5.02% 0.27% -4.57% -20.38% -24.15% - - -
Total Cost 7,662 69,167 78,525 97,382 115,030 61,686 65,211 -75.85%
-
Net Worth 343,166 336,555 341,472 266,959 330,202 300,947 304,966 8.14%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,759 - - - 2,323 2,323 2,323 37.63%
Div Payout % 28.63% - - - 34.51% 0.00% 0.00% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 343,166 336,555 341,472 266,959 330,202 300,947 304,966 8.14%
NOSH 236,666 230,517 232,294 187,999 232,536 233,292 232,798 1.09%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 63.16% 37.72% 32.98% 17.42% 5.53% -82.28% -110.83% -
ROE 3.83% 12.44% 11.31% 7.70% 2.04% -9.25% -11.24% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.79 48.17 50.44 62.73 52.36 14.51 13.29 -23.99%
EPS 5.55 18.17 16.63 10.93 2.90 -11.94 -14.73 -
DPS 1.59 0.00 0.00 0.00 1.00 1.00 1.00 36.03%
NAPS 1.45 1.46 1.47 1.42 1.42 1.29 1.31 6.97%
Adjusted Per Share Value based on latest NOSH - 187,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.83 4.42 4.66 4.69 4.84 1.35 1.23 -22.97%
EPS 0.52 1.67 1.54 0.82 0.27 -1.11 -1.36 -
DPS 0.15 0.00 0.00 0.00 0.09 0.09 0.09 40.35%
NAPS 0.1365 0.1338 0.1358 0.1062 0.1313 0.1197 0.1213 8.14%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.72 0.63 0.84 0.99 1.19 1.25 0.62 -
P/RPS 8.19 1.31 1.67 1.58 2.27 8.62 4.67 45.17%
P/EPS 12.97 3.47 5.05 9.06 41.09 -10.47 -4.21 -
EY 7.71 28.84 19.80 11.04 2.43 -9.55 -23.75 -
DY 2.21 0.00 0.00 0.00 0.84 0.80 1.61 23.39%
P/NAPS 0.50 0.43 0.57 0.70 0.84 0.97 0.47 4.19%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 18/08/04 28/05/04 27/02/04 19/11/03 29/08/03 -
Price 0.76 0.73 0.60 0.91 1.15 1.08 1.25 -
P/RPS 8.65 1.52 1.19 1.45 2.20 7.45 9.41 -5.43%
P/EPS 13.69 4.02 3.61 8.33 39.71 -9.05 -8.49 -
EY 7.30 24.89 27.72 12.01 2.52 -11.05 -11.78 -
DY 2.09 0.00 0.00 0.00 0.87 0.93 0.80 89.13%
P/NAPS 0.52 0.50 0.41 0.64 0.81 0.84 0.95 -32.96%

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