[E&O] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 8.9%
YoY- 290.08%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 587,742 375,469 204,277 371,557 297,068 568,800 508,796 2.43%
PBT 170,620 155,416 37,660 68,460 13,185 239,697 60,477 18.85%
Tax -42,056 -44,006 -9,689 -28,009 2,797 -15,600 12,021 -
NP 128,564 111,409 27,970 40,450 15,982 224,097 72,498 10.00%
-
NP to SH 122,218 108,120 24,637 36,069 9,246 159,445 40,312 20.28%
-
Tax Rate 24.65% 28.31% 25.73% 40.91% -21.21% 6.51% -19.88% -
Total Cost 459,178 264,060 176,306 331,106 281,085 344,702 436,297 0.85%
-
Net Worth 1,348,975 1,231,608 1,274,344 1,283,098 870,146 832,949 600,828 14.41%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 35,369 - -
Div Payout % - - - - - 22.18% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,348,975 1,231,608 1,274,344 1,283,098 870,146 832,949 600,828 14.41%
NOSH 1,105,717 1,089,919 1,061,954 1,069,249 654,245 530,541 385,146 19.19%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 21.87% 29.67% 13.69% 10.89% 5.38% 39.40% 14.25% -
ROE 9.06% 8.78% 1.93% 2.81% 1.06% 19.14% 6.71% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 53.15 34.45 19.24 34.75 45.41 107.21 132.10 -14.06%
EPS 11.05 9.92 2.32 3.37 1.41 30.05 10.47 0.90%
DPS 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
NAPS 1.22 1.13 1.20 1.20 1.33 1.57 1.56 -4.01%
Adjusted Per Share Value based on latest NOSH - 1,070,510
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 27.95 17.85 9.71 17.67 14.13 27.05 24.19 2.43%
EPS 5.81 5.14 1.17 1.72 0.44 7.58 1.92 20.24%
DPS 0.00 0.00 0.00 0.00 0.00 1.68 0.00 -
NAPS 0.6414 0.5856 0.6059 0.6101 0.4137 0.3961 0.2857 14.41%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.56 1.40 1.18 1.05 0.43 2.68 1.91 -
P/RPS 2.93 4.06 6.13 3.02 0.95 2.50 1.45 12.42%
P/EPS 14.11 14.11 50.86 31.13 30.42 8.92 18.25 -4.19%
EY 7.09 7.09 1.97 3.21 3.29 11.21 5.48 4.38%
DY 0.00 0.00 0.00 0.00 0.00 2.49 0.00 -
P/NAPS 1.28 1.24 0.98 0.87 0.32 1.71 1.22 0.80%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 25/02/11 23/02/10 26/02/09 27/02/08 27/02/07 -
Price 1.55 1.57 1.16 0.99 0.50 2.28 2.10 -
P/RPS 2.92 4.56 6.03 2.85 1.10 2.13 1.59 10.65%
P/EPS 14.02 15.83 50.00 29.35 35.38 7.59 20.06 -5.79%
EY 7.13 6.32 2.00 3.41 2.83 13.18 4.98 6.15%
DY 0.00 0.00 0.00 0.00 0.00 2.92 0.00 -
P/NAPS 1.27 1.39 0.97 0.83 0.38 1.45 1.35 -1.01%

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