[E&O] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 54.17%
YoY- 43.68%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 690,555 687,366 609,852 499,917 196,513 60,297 21,628 900.11%
PBT 62,569 68,392 53,938 41,103 24,341 5,293 4,253 497.46%
Tax 5,053 -5,634 -8,159 -10,745 -4,647 -112 -56 -
NP 67,622 62,758 45,779 30,358 19,694 5,181 4,197 534.69%
-
NP to SH 40,563 39,118 31,242 22,043 14,298 5,136 4,440 335.25%
-
Tax Rate -8.08% 8.24% 15.13% 26.14% 19.09% 2.12% 1.32% -
Total Cost 622,933 624,608 564,073 469,559 176,819 55,116 17,431 977.91%
-
Net Worth 601,604 532,026 577,611 555,322 540,484 325,717 407,963 29.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,442 4,442 4,442 4,442 - - - -
Div Payout % 10.95% 11.36% 14.22% 20.15% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 601,604 532,026 577,611 555,322 540,484 325,717 407,963 29.46%
NOSH 385,643 332,516 241,951 232,472 220,606 218,602 230,487 40.80%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.79% 9.13% 7.51% 6.07% 10.02% 8.59% 19.41% -
ROE 6.74% 7.35% 5.41% 3.97% 2.65% 1.58% 1.09% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 179.07 206.72 255.51 225.06 89.08 27.58 9.38 610.47%
EPS 10.52 11.76 13.09 9.92 6.48 2.35 1.93 208.76%
DPS 1.15 1.34 1.86 2.00 0.00 0.00 0.00 -
NAPS 1.56 1.60 2.42 2.50 2.45 1.49 1.77 -8.05%
Adjusted Per Share Value based on latest NOSH - 222,129
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.83 32.68 28.99 23.77 9.34 2.87 1.03 898.96%
EPS 1.93 1.86 1.49 1.05 0.68 0.24 0.21 336.98%
DPS 0.21 0.21 0.21 0.21 0.00 0.00 0.00 -
NAPS 0.286 0.2529 0.2746 0.264 0.257 0.1549 0.194 29.44%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.91 1.06 1.10 0.94 1.01 1.13 1.12 -
P/RPS 1.07 0.51 0.43 0.42 1.13 4.10 11.94 -79.88%
P/EPS 18.16 9.01 8.40 9.47 15.58 48.10 58.14 -53.86%
EY 5.51 11.10 11.90 10.56 6.42 2.08 1.72 116.85%
DY 0.60 1.26 1.69 2.13 0.00 0.00 0.00 -
P/NAPS 1.22 0.66 0.45 0.38 0.41 0.76 0.63 55.17%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 28/08/06 29/05/06 24/02/06 25/11/05 23/08/05 -
Price 2.10 1.39 0.93 1.33 1.00 1.02 1.09 -
P/RPS 1.17 0.67 0.36 0.59 1.12 3.70 11.62 -78.26%
P/EPS 19.97 11.82 7.11 13.40 15.43 43.41 56.58 -49.96%
EY 5.01 8.46 14.07 7.46 6.48 2.30 1.77 99.71%
DY 0.55 0.96 2.00 1.50 0.00 0.00 0.00 -
P/NAPS 1.35 0.87 0.38 0.53 0.41 0.68 0.62 67.75%

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