[E&O] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -1.7%
YoY- 49.39%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 224,248 377,348 305,278 679,982 472,858 97,960 19,626 50.04%
PBT 45,422 59,994 32,878 145,758 64,688 10,110 33,066 5.43%
Tax -9,536 -23,014 -948 -6,596 6,158 -4,064 -6,698 6.06%
NP 35,886 36,980 31,930 139,162 70,846 6,046 26,368 5.26%
-
NP to SH 30,626 33,122 22,634 59,914 40,106 5,956 26,368 2.52%
-
Tax Rate 20.99% 38.36% 2.88% 4.53% -9.52% 40.20% 20.26% -
Total Cost 188,362 340,368 273,348 540,820 402,012 91,914 -6,742 -
-
Net Worth 1,330,646 870,514 831,580 726,549 531,205 326,266 339,482 25.55%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,330,646 870,514 831,580 726,549 531,205 326,266 339,482 25.55%
NOSH 1,056,068 707,735 625,248 526,485 332,003 218,970 232,522 28.67%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 16.00% 9.80% 10.46% 20.47% 14.98% 6.17% 134.35% -
ROE 2.30% 3.80% 2.72% 8.25% 7.55% 1.83% 7.77% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 21.23 53.32 48.83 129.16 142.43 44.74 8.44 16.61%
EPS 2.90 4.68 3.62 11.38 12.08 2.72 11.34 -20.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.23 1.33 1.38 1.60 1.49 1.46 -2.42%
Adjusted Per Share Value based on latest NOSH - 527,598
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.65 17.93 14.50 32.30 22.46 4.65 0.93 50.10%
EPS 1.45 1.57 1.08 2.85 1.91 0.28 1.25 2.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6321 0.4135 0.395 0.3451 0.2523 0.155 0.1613 25.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.18 1.45 0.81 2.70 1.06 1.13 0.63 -
P/RPS 5.56 2.72 1.66 2.09 0.74 2.53 7.46 -4.77%
P/EPS 40.69 30.98 22.38 23.73 8.77 41.54 5.56 39.31%
EY 2.46 3.23 4.47 4.21 11.40 2.41 18.00 -28.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.18 0.61 1.96 0.66 0.76 0.43 13.91%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 26/11/09 26/11/08 27/11/07 29/11/06 25/11/05 30/11/04 -
Price 1.17 0.88 0.56 2.40 1.39 1.02 0.73 -
P/RPS 5.51 1.65 1.15 1.86 0.98 2.28 8.65 -7.23%
P/EPS 40.34 18.80 15.47 21.09 11.51 37.50 6.44 35.75%
EY 2.48 5.32 6.46 4.74 8.69 2.67 15.53 -26.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.72 0.42 1.74 0.87 0.68 0.50 10.89%

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