[E&O] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 510.94%
YoY- 289.17%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 226,915 275,825 324,770 352,375 360,316 340,484 289,671 -14.98%
PBT 69,925 85,739 101,088 93,025 3,332 -24,566 -44,115 -
Tax -4,890 -11,891 -20,298 -18,630 -17,038 -4,966 3,227 -
NP 65,035 73,848 80,790 74,395 -13,706 -29,532 -40,888 -
-
NP to SH 61,940 69,266 75,692 70,514 -17,159 -32,032 -43,070 -
-
Tax Rate 6.99% 13.87% 20.08% 20.03% 511.34% - - -
Total Cost 161,880 201,977 243,980 277,980 374,022 370,016 330,559 -37.78%
-
Net Worth 1,265,999 1,334,812 1,342,425 1,329,915 1,284,612 873,983 889,084 26.48%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 40,429 40,429 40,429 40,429 - - - -
Div Payout % 65.27% 58.37% 53.41% 57.34% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,265,999 1,334,812 1,342,425 1,329,915 1,284,612 873,983 889,084 26.48%
NOSH 1,054,999 1,059,375 1,065,416 1,063,932 1,070,510 710,555 711,267 29.96%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 28.66% 26.77% 24.88% 21.11% -3.80% -8.67% -14.12% -
ROE 4.89% 5.19% 5.64% 5.30% -1.34% -3.67% -4.84% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.51 26.04 30.48 33.12 33.66 47.92 40.73 -34.58%
EPS 5.87 6.54 7.10 6.63 -1.60 -4.51 -6.06 -
DPS 3.80 3.80 3.79 3.80 0.00 0.00 0.00 -
NAPS 1.20 1.26 1.26 1.25 1.20 1.23 1.25 -2.67%
Adjusted Per Share Value based on latest NOSH - 1,063,932
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.02 10.97 12.91 14.01 14.33 13.54 11.52 -15.01%
EPS 2.46 2.75 3.01 2.80 -0.68 -1.27 -1.71 -
DPS 1.61 1.61 1.61 1.61 0.00 0.00 0.00 -
NAPS 0.5034 0.5308 0.5338 0.5289 0.5108 0.3476 0.3536 26.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.18 1.18 0.90 0.98 1.05 1.45 0.95 -
P/RPS 5.49 4.53 2.95 2.96 3.12 3.03 2.33 76.79%
P/EPS 20.10 18.05 12.67 14.79 -65.51 -32.16 -15.69 -
EY 4.98 5.54 7.89 6.76 -1.53 -3.11 -6.37 -
DY 3.22 3.22 4.22 3.88 0.00 0.00 0.00 -
P/NAPS 0.98 0.94 0.71 0.78 0.87 1.18 0.76 18.41%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 24/08/10 31/05/10 23/02/10 26/11/09 27/08/09 -
Price 1.16 1.17 1.08 0.88 0.99 0.88 1.31 -
P/RPS 5.39 4.49 3.54 2.66 2.94 1.84 3.22 40.84%
P/EPS 19.76 17.89 15.20 13.28 -61.76 -19.52 -21.63 -
EY 5.06 5.59 6.58 7.53 -1.62 -5.12 -4.62 -
DY 3.28 3.25 3.51 4.32 0.00 0.00 0.00 -
P/NAPS 0.97 0.93 0.86 0.70 0.83 0.72 1.05 -5.13%

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