[E&O] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 154.19%
YoY- -53.43%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 558,084 303,532 185,240 295,660 354,772 685,948 771,348 -5.24%
PBT 163,360 282,760 70,244 37,992 61,956 181,548 93,448 9.74%
Tax -36,944 -72,308 -21,756 -15,084 -3,724 -31,448 -28,956 4.14%
NP 126,416 210,452 48,488 22,908 58,232 150,100 64,492 11.85%
-
NP to SH 121,272 207,568 40,912 20,200 43,376 60,948 40,576 19.99%
-
Tax Rate 22.62% 25.57% 30.97% 39.70% 6.01% 17.32% 30.99% -
Total Cost 431,668 93,080 136,752 272,752 296,540 535,848 706,856 -7.88%
-
Net Worth 1,327,795 1,340,543 1,342,425 889,084 852,413 743,893 577,611 14.86%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,327,795 1,340,543 1,342,425 889,084 852,413 743,893 577,611 14.86%
NOSH 1,106,496 1,081,083 1,065,416 711,267 539,502 513,030 238,682 29.09%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 22.65% 69.33% 26.18% 7.75% 16.41% 21.88% 8.36% -
ROE 9.13% 15.48% 3.05% 2.27% 5.09% 8.19% 7.02% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 50.44 28.08 17.39 41.57 65.76 133.71 323.17 -26.60%
EPS 10.96 19.20 3.84 2.84 8.04 11.88 17.00 -7.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.24 1.26 1.25 1.58 1.45 2.42 -11.02%
Adjusted Per Share Value based on latest NOSH - 711,267
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 26.51 14.42 8.80 14.05 16.85 32.59 36.64 -5.24%
EPS 5.76 9.86 1.94 0.96 2.06 2.90 1.93 19.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6308 0.6368 0.6377 0.4224 0.4049 0.3534 0.2744 14.86%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.40 1.61 0.90 0.95 1.79 3.00 1.10 -
P/RPS 2.78 5.73 5.18 2.29 2.72 2.24 0.34 41.89%
P/EPS 12.77 8.39 23.44 33.45 22.26 25.25 6.47 11.98%
EY 7.83 11.93 4.27 2.99 4.49 3.96 15.45 -10.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.30 0.71 0.76 1.13 2.07 0.45 17.24%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 25/08/11 24/08/10 27/08/09 27/08/08 29/08/07 28/08/06 -
Price 1.62 1.45 1.08 1.31 1.00 2.59 0.93 -
P/RPS 3.21 5.16 6.21 3.15 1.52 1.94 0.29 49.23%
P/EPS 14.78 7.55 28.13 46.13 12.44 21.80 5.47 18.00%
EY 6.77 13.24 3.56 2.17 8.04 4.59 18.28 -15.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.17 0.86 1.05 0.63 1.79 0.38 23.50%

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