[E&O] QoQ TTM Result on 31-Mar-2007 [#4]

Stock

[E&O] EASTERN & ORIENTAL BHD

Announcement Date

29-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Mar-2007 [#4]

Profit Trend

QoQ- 50.82%

YoY- 177.54%

Quarter Report

E&O's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	564,222	622,781	575,841	519,219	690,555	687,366	609,852	-5.03%
YoY %	-9.40%	8.15%	10.91%	-24.81%	0.46%	12.71%	-	-
Horiz. %	92.52%	102.12%	94.42%	85.14%	113.23%	112.71%	100.00%	-
PBT	226,033	132,153	123,386	91,618	62,569	68,392	53,938	159.24%
YoY %	71.04%	7.11%	34.67%	46.43%	-8.51%	26.80%	-	-
Horiz. %	419.06%	245.01%	228.76%	169.86%	116.00%	126.80%	100.00%	-
Tax	-7,628	6,711	2,722	13,088	5,053	-5,634	-8,159	-4.37%
YoY %	-213.66%	146.55%	-79.20%	159.01%	189.69%	30.95%	-	-
Horiz. %	93.49%	-82.25%	-33.36%	-160.41%	-61.93%	69.05%	100.00%	-
NP	218,405	138,864	126,108	104,706	67,622	62,758	45,779	182.59%
YoY %	57.28%	10.12%	20.44%	54.84%	7.75%	37.09%	-	-
Horiz. %	477.09%	303.34%	275.47%	228.72%	147.71%	137.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,528	71,082	66,271	61,178	40,563	39,118	31,242	184.45%
YoY %	111.77%	7.26%	8.32%	50.82%	3.69%	25.21%	-	-
Horiz. %	481.81%	227.52%	212.12%	195.82%	129.83%	125.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.37%	-5.08%	-2.21%	-14.29%	-8.08%	8.24%	15.13%	-
YoY %	166.34%	-129.86%	84.53%	-76.86%	-198.06%	-45.54%	-	-
Horiz. %	22.27%	-33.58%	-14.61%	-94.45%	-53.40%	54.46%	100.00%	-
Total Cost	345,817	483,917	449,733	414,513	622,933	624,608	564,073	-27.76%
YoY %	-28.54%	7.60%	8.50%	-33.46%	-0.27%	10.73%	-	-
Horiz. %	61.31%	85.79%	79.73%	73.49%	110.43%	110.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	833,122	728,086	743,893	701,956	601,604	532,026	577,611	27.57%
YoY %	14.43%	-2.12%	5.97%	16.68%	13.08%	-7.89%	-	-
Horiz. %	144.24%	126.05%	128.79%	121.53%	104.15%	92.11%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	43,146	16,614	16,614	16,614	4,442	4,442	4,442	353.35%
YoY %	159.70%	0.00%	0.00%	274.02%	0.00%	0.00%	-	-
Horiz. %	971.32%	374.02%	374.02%	374.02%	100.00%	100.00%	100.00%	-
Div Payout %	28.66%	23.37%	25.07%	27.16%	10.95%	11.36%	14.22%	-
YoY %	22.64%	-6.78%	-7.70%	148.04%	-3.61%	-20.11%	-	-
Horiz. %	201.55%	164.35%	176.30%	191.00%	77.00%	79.89%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	833,122	728,086	743,893	701,956	601,604	532,026	577,611	27.57%
YoY %	14.43%	-2.12%	5.97%	16.68%	13.08%	-7.89%	-	-
Horiz. %	144.24%	126.05%	128.79%	121.53%	104.15%	92.11%	100.00%	-
NOSH	530,651	527,598	513,030	415,358	385,643	332,516	241,951	68.56%
YoY %	0.58%	2.84%	23.52%	7.71%	15.98%	37.43%	-	-
Horiz. %	219.32%	218.06%	212.04%	171.67%	159.39%	137.43%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	38.71%	22.30%	21.90%	20.17%	9.79%	9.13%	7.51%	-
YoY %	73.59%	1.83%	8.58%	106.03%	7.23%	21.57%	-	-
Horiz. %	515.45%	296.94%	291.61%	268.58%	130.36%	121.57%	100.00%	-
ROE	18.07%	9.76%	8.91%	8.72%	6.74%	7.35%	5.41%	-
YoY %	85.14%	9.54%	2.18%	29.38%	-8.30%	35.86%	-	-
Horiz. %	334.01%	180.41%	164.70%	161.18%	124.58%	135.86%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	106.33	118.04	112.24	125.01	179.07	206.72	255.51	-44.17%
YoY %	-9.92%	5.17%	-10.22%	-30.19%	-13.38%	-19.10%	-	-
Horiz. %	41.61%	46.20%	43.93%	48.93%	70.08%	80.90%	100.00%	-
EPS	28.37	13.47	12.92	14.73	10.52	11.76	13.09	67.23%
YoY %	110.62%	4.26%	-12.29%	40.02%	-10.54%	-10.16%	-	-
Horiz. %	216.73%	102.90%	98.70%	112.53%	80.37%	89.84%	100.00%	-
DPS	8.13	3.15	3.24	4.00	1.15	1.34	1.86	166.61%
YoY %	158.10%	-2.78%	-19.00%	247.83%	-14.18%	-27.96%	-	-
Horiz. %	437.10%	169.35%	174.19%	215.05%	61.83%	72.04%	100.00%	-
NAPS	1.57	1.38	1.45	1.69	1.56	1.60	2.42	-24.99%
YoY %	13.77%	-4.83%	-14.20%	8.33%	-2.50%	-33.88%	-	-
Horiz. %	64.88%	57.02%	59.92%	69.83%	64.46%	66.12%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 415,358
RPS	26.80	29.58	27.36	24.67	32.80	32.65	28.97	-5.04%
YoY %	-9.40%	8.11%	10.90%	-24.79%	0.46%	12.70%	-	-
Horiz. %	92.51%	102.11%	94.44%	85.16%	113.22%	112.70%	100.00%	-
EPS	7.15	3.38	3.15	2.91	1.93	1.86	1.48	184.95%
YoY %	111.54%	7.30%	8.25%	50.78%	3.76%	25.68%	-	-
Horiz. %	483.11%	228.38%	212.84%	196.62%	130.41%	125.68%	100.00%	-
DPS	2.05	0.79	0.79	0.79	0.21	0.21	0.21	354.86%
YoY %	159.49%	0.00%	0.00%	276.19%	0.00%	0.00%	-	-
Horiz. %	976.19%	376.19%	376.19%	376.19%	100.00%	100.00%	100.00%	-
NAPS	0.3958	0.3459	0.3534	0.3335	0.2858	0.2527	0.2744	27.57%
YoY %	14.43%	-2.12%	5.97%	16.69%	13.10%	-7.91%	-	-
Horiz. %	144.24%	126.06%	128.79%	121.54%	104.15%	92.09%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.68	2.70	3.00	2.17	1.91	1.06	1.10	-
P/RPS	2.52	2.29	2.67	1.74	1.07	0.51	0.43	224.00%
YoY %	10.04%	-14.23%	53.45%	62.62%	109.80%	18.60%	-	-
Horiz. %	586.05%	532.56%	620.93%	404.65%	248.84%	118.60%	100.00%	-
P/EPS	9.45	20.04	23.22	14.73	18.16	9.01	8.40	8.14%
YoY %	-52.84%	-13.70%	57.64%	-18.89%	101.55%	7.26%	-	-
Horiz. %	112.50%	238.57%	276.43%	175.36%	216.19%	107.26%	100.00%	-
EY	10.58	4.99	4.31	6.79	5.51	11.10	11.90	-7.51%
YoY %	112.02%	15.78%	-36.52%	23.23%	-50.36%	-6.72%	-	-
Horiz. %	88.91%	41.93%	36.22%	57.06%	46.30%	93.28%	100.00%	-
DY	3.03	1.17	1.08	1.84	0.60	1.26	1.69	47.42%
YoY %	158.97%	8.33%	-41.30%	206.67%	-52.38%	-25.44%	-	-
Horiz. %	179.29%	69.23%	63.91%	108.88%	35.50%	74.56%	100.00%	-
P/NAPS	1.71	1.96	2.07	1.28	1.22	0.66	0.45	142.92%
YoY %	-12.76%	-5.31%	61.72%	4.92%	84.85%	46.67%	-	-
Horiz. %	380.00%	435.56%	460.00%	284.44%	271.11%	146.67%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/02/08	27/11/07	29/08/07	29/05/07	27/02/07	29/11/06	28/08/06	-
Price	2.28	2.40	2.59	3.00	2.10	1.39	0.93	-
P/RPS	2.14	2.03	2.31	2.40	1.17	0.67	0.36	227.08%
YoY %	5.42%	-12.12%	-3.75%	105.13%	74.63%	86.11%	-	-
Horiz. %	594.44%	563.89%	641.67%	666.67%	325.00%	186.11%	100.00%	-
P/EPS	8.04	17.81	20.05	20.37	19.97	11.82	7.11	8.51%
YoY %	-54.86%	-11.17%	-1.57%	2.00%	68.95%	66.24%	-	-
Horiz. %	113.08%	250.49%	282.00%	286.50%	280.87%	166.24%	100.00%	-
EY	12.44	5.61	4.99	4.91	5.01	8.46	14.07	-7.85%
YoY %	121.75%	12.42%	1.63%	-2.00%	-40.78%	-39.87%	-	-
Horiz. %	88.42%	39.87%	35.47%	34.90%	35.61%	60.13%	100.00%	-
DY	3.57	1.31	1.25	1.33	0.55	0.96	2.00	46.99%
YoY %	172.52%	4.80%	-6.02%	141.82%	-42.71%	-52.00%	-	-
Horiz. %	178.50%	65.50%	62.50%	66.50%	27.50%	48.00%	100.00%	-
P/NAPS	1.45	1.74	1.79	1.78	1.35	0.87	0.38	143.59%
YoY %	-16.67%	-2.79%	0.56%	31.85%	55.17%	128.95%	-	-
Horiz. %	381.58%	457.89%	471.05%	468.42%	355.26%	228.95%	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