[E&O] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 166.12%
YoY- 295.53%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 204,277 371,557 297,068 568,800 508,796 254,612 20,768 46.35%
PBT 37,660 68,460 13,185 239,697 60,477 31,856 21,762 9.56%
Tax -9,689 -28,009 2,797 -15,600 12,021 -9,042 -4,752 12.60%
NP 27,970 40,450 15,982 224,097 72,498 22,813 17,010 8.63%
-
NP to SH 24,637 36,069 9,246 159,445 40,312 15,618 17,010 6.36%
-
Tax Rate 25.73% 40.91% -21.21% 6.51% -19.88% 28.38% 21.84% -
Total Cost 176,306 331,106 281,085 344,702 436,297 231,798 3,757 89.86%
-
Net Worth 1,274,344 1,283,098 870,146 832,949 600,828 541,496 336,959 24.80%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 35,369 - - - -
Div Payout % - - - 22.18% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,274,344 1,283,098 870,146 832,949 600,828 541,496 336,959 24.80%
NOSH 1,061,954 1,069,249 654,245 530,541 385,146 221,018 232,386 28.80%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.69% 10.89% 5.38% 39.40% 14.25% 8.96% 81.91% -
ROE 1.93% 2.81% 1.06% 19.14% 6.71% 2.88% 5.05% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 19.24 34.75 45.41 107.21 132.10 115.20 8.94 13.61%
EPS 2.32 3.37 1.41 30.05 10.47 7.07 7.32 -17.42%
DPS 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
NAPS 1.20 1.20 1.33 1.57 1.56 2.45 1.45 -3.10%
Adjusted Per Share Value based on latest NOSH - 530,651
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 9.70 17.65 14.11 27.02 24.17 12.10 0.99 46.25%
EPS 1.17 1.71 0.44 7.57 1.91 0.74 0.81 6.31%
DPS 0.00 0.00 0.00 1.68 0.00 0.00 0.00 -
NAPS 0.6054 0.6095 0.4134 0.3957 0.2854 0.2572 0.1601 24.80%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.18 1.05 0.43 2.68 1.91 1.01 0.72 -
P/RPS 6.13 3.02 0.95 2.50 1.45 0.88 8.06 -4.45%
P/EPS 50.86 31.13 30.42 8.92 18.25 14.29 9.84 31.47%
EY 1.97 3.21 3.29 11.21 5.48 7.00 10.17 -23.92%
DY 0.00 0.00 0.00 2.49 0.00 0.00 0.00 -
P/NAPS 0.98 0.87 0.32 1.71 1.22 0.41 0.50 11.86%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 23/02/10 26/02/09 27/02/08 27/02/07 24/02/06 25/02/05 -
Price 1.16 0.99 0.50 2.28 2.10 1.00 0.76 -
P/RPS 6.03 2.85 1.10 2.13 1.59 0.87 8.50 -5.55%
P/EPS 50.00 29.35 35.38 7.59 20.06 14.15 10.38 29.94%
EY 2.00 3.41 2.83 13.18 4.98 7.07 9.63 -23.03%
DY 0.00 0.00 0.00 2.92 0.00 0.00 0.00 -
P/NAPS 0.97 0.83 0.38 1.45 1.35 0.41 0.52 10.94%

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