[E&O] QoQ TTM Result on 31-Mar-2008 [#4] | Financial Results | I3investor

[E&O] QoQ TTM Result on 31-Mar-2008 [#4]

Stock

[E&O] EASTERN & ORIENTAL BHD

Announcement Date

28-May-2008

Admission Sponsor

-

Sponsor

-

Financial Year

31-Mar-2008

Quarter

31-Mar-2008 [#4]

Profit Trend

QoQ- -14.4%

YoY- 110.62%

Quarter Report

Bursa 4QR08.pdf

E&O's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	312,600	329,047	433,605	516,399	564,222	622,781	575,841	-33.33%
YoY %	-5.00%	-24.11%	-16.03%	-8.48%	-9.40%	8.15%	-	-
Horiz. %	54.29%	57.14%	75.30%	89.68%	97.98%	108.15%	100.00%	-
PBT	24,681	138,125	164,667	194,565	226,033	132,153	123,386	-65.62%
YoY %	-82.13%	-16.12%	-15.37%	-13.92%	71.04%	7.11%	-	-
Horiz. %	20.00%	111.95%	133.46%	157.69%	183.19%	107.11%	100.00%	-
Tax	-314	-11,288	-7,181	-14,112	-7,628	6,711	2,722	-
YoY %	97.22%	-57.19%	49.11%	-85.00%	-213.66%	146.55%	-	-
Horiz. %	-11.54%	-414.70%	-263.81%	-518.44%	-280.24%	246.55%	100.00%	-
NP	24,367	126,837	157,486	180,453	218,405	138,864	126,108	-66.41%
YoY %	-80.79%	-19.46%	-12.73%	-17.38%	57.28%	10.12%	-	-
Horiz. %	19.32%	100.58%	124.88%	143.09%	173.19%	110.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,205	110,214	124,461	128,854	150,528	71,082	66,271	-60.72%
YoY %	-85.30%	-11.45%	-3.41%	-14.40%	111.77%	7.26%	-	-
Horiz. %	24.45%	166.31%	187.81%	194.43%	227.14%	107.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.27%	8.17%	4.36%	7.25%	3.37%	-5.08%	-2.21%	-
YoY %	-84.46%	87.39%	-39.86%	115.13%	166.34%	-129.86%	-	-
Horiz. %	-57.47%	-369.68%	-197.29%	-328.05%	-152.49%	229.86%	100.00%	-
Total Cost	288,233	202,210	276,119	335,946	345,817	483,917	449,733	-25.56%
YoY %	42.54%	-26.77%	-17.81%	-2.85%	-28.54%	7.60%	-	-
Horiz. %	64.09%	44.96%	61.40%	74.70%	76.89%	107.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	869,859	786,362	852,413	534,071	833,122	728,086	743,893	10.93%
YoY %	10.62%	-7.75%	59.61%	-35.90%	14.43%	-2.12%	-	-
Horiz. %	116.93%	105.71%	114.59%	71.79%	111.99%	97.88%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	-	26,532	26,532	26,532	43,146	16,614	16,614	-
YoY %	-	0.00%	0.00%	-38.51%	159.70%	0.00%	-	-
Horiz. %	-	159.70%	159.70%	159.70%	259.70%	100.00%	100.00%	-
Div Payout %	-	24.07%	21.32%	20.59%	28.66%	23.37%	25.07%	-
YoY %	-	12.90%	3.55%	-28.16%	22.64%	-6.78%	-	-
Horiz. %	-	96.01%	85.04%	82.13%	114.32%	93.22%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	869,859	786,362	852,413	534,071	833,122	728,086	743,893	10.93%
YoY %	10.62%	-7.75%	59.61%	-35.90%	14.43%	-2.12%	-	-
Horiz. %	116.93%	105.71%	114.59%	71.79%	111.99%	97.88%	100.00%	-
NOSH	654,029	591,250	539,502	534,071	530,651	527,598	513,030	17.48%
YoY %	10.62%	9.59%	1.02%	0.64%	0.58%	2.84%	-	-
Horiz. %	127.48%	115.25%	105.16%	104.10%	103.43%	102.84%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	7.79%	38.55%	36.32%	34.94%	38.71%	22.30%	21.90%	-
YoY %	-79.79%	6.14%	3.95%	-9.74%	73.59%	1.83%	-	-
Horiz. %	35.57%	176.03%	165.84%	159.54%	176.76%	101.83%	100.00%	-
ROE	1.86%	14.02%	14.60%	24.13%	18.07%	9.76%	8.91%	-
YoY %	-86.73%	-3.97%	-39.49%	33.54%	85.14%	9.54%	-	-
Horiz. %	20.88%	157.35%	163.86%	270.82%	202.81%	109.54%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	47.80	55.65	80.37	96.69	106.33	118.04	112.24	-43.24%
YoY %	-14.11%	-30.76%	-16.88%	-9.07%	-9.92%	5.17%	-	-
Horiz. %	42.59%	49.58%	71.61%	86.15%	94.73%	105.17%	100.00%	-
EPS	2.48	18.64	23.07	24.13	28.37	13.47	12.92	-66.55%
YoY %	-86.70%	-19.20%	-4.39%	-14.95%	110.62%	4.26%	-	-
Horiz. %	19.20%	144.27%	178.56%	186.76%	219.58%	104.26%	100.00%	-
DPS	0.00	4.49	4.92	4.97	8.13	3.15	3.24	-
YoY %	0.00%	-8.74%	-1.01%	-38.87%	158.10%	-2.78%	-	-
Horiz. %	0.00%	138.58%	151.85%	153.40%	250.93%	97.22%	100.00%	-
NAPS	1.33	1.33	1.58	1.00	1.57	1.38	1.45	-5.57%
YoY %	0.00%	-15.82%	58.00%	-36.31%	13.77%	-4.83%	-	-
Horiz. %	91.72%	91.72%	108.97%	68.97%	108.28%	95.17%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 534,071
RPS	15.26	16.06	21.16	25.21	27.54	30.40	28.11	-33.32%
YoY %	-4.98%	-24.10%	-16.07%	-8.46%	-9.41%	8.15%	-	-
Horiz. %	54.29%	57.13%	75.28%	89.68%	97.97%	108.15%	100.00%	-
EPS	0.79	5.38	6.08	6.29	7.35	3.47	3.23	-60.72%
YoY %	-85.32%	-11.51%	-3.34%	-14.42%	111.82%	7.43%	-	-
Horiz. %	24.46%	166.56%	188.24%	194.74%	227.55%	107.43%	100.00%	-
DPS	0.00	1.30	1.30	1.30	2.11	0.81	0.81	-
YoY %	0.00%	0.00%	0.00%	-38.39%	160.49%	0.00%	-	-
Horiz. %	0.00%	160.49%	160.49%	160.49%	260.49%	100.00%	100.00%	-
NAPS	0.4246	0.3838	0.4161	0.2607	0.4067	0.3554	0.3631	10.94%
YoY %	10.63%	-7.76%	59.61%	-35.90%	14.43%	-2.12%	-	-
Horiz. %	116.94%	105.70%	114.60%	71.80%	112.01%	97.88%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.43	0.81	1.79	1.80	2.68	2.70	3.00	-
P/RPS	0.90	1.46	2.23	1.86	2.52	2.29	2.67	-51.40%
YoY %	-38.36%	-34.53%	19.89%	-26.19%	10.04%	-14.23%	-	-
Horiz. %	33.71%	54.68%	83.52%	69.66%	94.38%	85.77%	100.00%	-
P/EPS	17.35	4.35	7.76	7.46	9.45	20.04	23.22	-17.58%
YoY %	298.85%	-43.94%	4.02%	-21.06%	-52.84%	-13.70%	-	-
Horiz. %	74.72%	18.73%	33.42%	32.13%	40.70%	86.30%	100.00%	-
EY	5.76	23.01	12.89	13.40	10.58	4.99	4.31	21.22%
YoY %	-74.97%	78.51%	-3.81%	26.65%	112.02%	15.78%	-	-
Horiz. %	133.64%	533.87%	299.07%	310.90%	245.48%	115.78%	100.00%	-
DY	0.00	5.54	2.75	2.76	3.03	1.17	1.08	-
YoY %	0.00%	101.45%	-0.36%	-8.91%	158.97%	8.33%	-	-
Horiz. %	0.00%	512.96%	254.63%	255.56%	280.56%	108.33%	100.00%	-
P/NAPS	0.32	0.61	1.13	1.80	1.71	1.96	2.07	-71.03%
YoY %	-47.54%	-46.02%	-37.22%	5.26%	-12.76%	-5.31%	-	-
Horiz. %	15.46%	29.47%	54.59%	86.96%	82.61%	94.69%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	26/11/08	27/08/08	28/05/08	27/02/08	27/11/07	29/08/07	-
Price	0.50	0.56	1.00	1.58	2.28	2.40	2.59	-
P/RPS	1.05	1.01	1.24	1.63	2.14	2.03	2.31	-40.74%
YoY %	3.96%	-18.55%	-23.93%	-23.83%	5.42%	-12.12%	-	-
Horiz. %	45.45%	43.72%	53.68%	70.56%	92.64%	87.88%	100.00%	-
P/EPS	20.18	3.00	4.33	6.55	8.04	17.81	20.05	0.42%
YoY %	572.67%	-30.72%	-33.89%	-18.53%	-54.86%	-11.17%	-	-
Horiz. %	100.65%	14.96%	21.60%	32.67%	40.10%	88.83%	100.00%	-
EY	4.96	33.29	23.07	15.27	12.44	5.61	4.99	-0.39%
YoY %	-85.10%	44.30%	51.08%	22.75%	121.75%	12.42%	-	-
Horiz. %	99.40%	667.13%	462.32%	306.01%	249.30%	112.42%	100.00%	-
DY	0.00	8.01	4.92	3.14	3.57	1.31	1.25	-
YoY %	0.00%	62.80%	56.69%	-12.04%	172.52%	4.80%	-	-
Horiz. %	0.00%	640.80%	393.60%	251.20%	285.60%	104.80%	100.00%	-
P/NAPS	0.38	0.42	0.63	1.58	1.45	1.74	1.79	-64.24%
YoY %	-9.52%	-33.33%	-60.13%	8.97%	-16.67%	-2.79%	-	-
Horiz. %	21.23%	23.46%	35.20%	88.27%	81.01%	97.21%	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

Post a Comment

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Koon Yew Yin's Blog

Sendai is under priced - Koon Yew Yin

2

save malaysia!

Sunway will be eligible for inclusion as KLCI component stock at AMMB's expense, says RHB IB

3

save malaysia!

Lynas permanent disposal facility appeal challenge to be heard on Sept 18

4

RHB Investment Research Reports

Real Estate - JS-SEZ: The New Chapter of Iskandar Malaysia

5

save malaysia!

Time for Muhyiddin, Hadi to step down: Zaid

6

save malaysia!

Our mandate is to bring about change, not get rich, says Anwar

7

MQ Market Updates

MQ Market Updates - 13 May2024

8

TA Sector Research

Weekly Strategy - Anticipate Continuation in Market Consolidation

Hot Stocks Today >

1

TASCO BERHAD

1000

2

EVERSENDAI CORPORATION BERHAD

361

3

PERAK TRANSIT BERHAD

331

4

MALAYSIAN PACIFIC INDUSTRIES

325

5

GENTING BHD

320

6

HONG LEONG INDUSTRIES BHD

317

7

YTL POWER INTERNATIONAL BHD

262

8

GENTING MALAYSIA BERHAD

252

9

TOP GLOVE CORPORATION BHD

246

10

SAPURA ENERGY BERHAD

219

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....