[E&O] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -28.51%
YoY- -45.13%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 499,917 21,130 117,882 33,449 91,157 79,398 141,405 23.41%
PBT 44,641 16,771 17,707 -32,505 -17,499 13,226 13,806 21.59%
Tax -22,598 -1,430 2,846 236 17,499 -4,447 -6,109 24.34%
NP 22,043 15,341 20,553 -32,269 0 8,779 7,697 19.15%
-
NP to SH 22,043 15,341 20,553 -32,269 -22,235 8,779 7,697 19.15%
-
Tax Rate 50.62% 8.53% -16.07% - - 33.62% 44.25% -
Total Cost 477,874 5,789 97,329 65,718 91,157 70,619 133,708 23.63%
-
Net Worth 554,959 392,352 329,251 311,470 327,832 264,941 321,166 9.53%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - 4,670 2,324 2,223 1,602 3,593 -
Div Payout % - - 22.72% 0.00% 0.00% 18.25% 46.69% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 554,959 392,352 329,251 311,470 327,832 264,941 321,166 9.53%
NOSH 221,983 229,446 233,511 232,440 222,350 106,822 102,671 13.70%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.41% 72.60% 17.44% -96.47% 0.00% 11.06% 5.44% -
ROE 3.97% 3.91% 6.24% -10.36% -6.78% 3.31% 2.40% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 225.20 9.21 50.48 14.39 41.00 74.33 137.73 8.53%
EPS 9.93 6.68 8.80 -13.90 -10.00 8.22 7.48 4.83%
DPS 0.00 0.00 2.00 1.00 1.00 1.50 3.50 -
NAPS 2.50 1.71 1.41 1.34 1.4744 2.4802 3.1281 -3.66%
Adjusted Per Share Value based on latest NOSH - 232,367
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 23.77 1.00 5.60 1.59 4.33 3.77 6.72 23.42%
EPS 1.05 0.73 0.98 -1.53 -1.06 0.42 0.37 18.97%
DPS 0.00 0.00 0.22 0.11 0.11 0.08 0.17 -
NAPS 0.2639 0.1865 0.1565 0.1481 0.1559 0.126 0.1527 9.54%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.94 0.70 0.99 0.54 0.66 0.80 2.75 -
P/RPS 0.42 7.60 1.96 3.75 1.61 1.08 2.00 -22.89%
P/EPS 9.47 10.47 11.25 -3.89 -6.60 9.73 36.68 -20.19%
EY 10.56 9.55 8.89 -25.71 -15.15 10.27 2.73 25.27%
DY 0.00 0.00 2.02 1.85 1.52 1.87 1.27 -
P/NAPS 0.38 0.41 0.70 0.40 0.45 0.32 0.88 -13.05%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 27/05/05 28/05/04 30/05/03 29/05/02 29/05/01 24/05/00 -
Price 1.33 1.07 0.91 0.56 0.90 0.65 2.50 -
P/RPS 0.59 11.62 1.80 3.89 2.20 0.87 1.82 -17.11%
P/EPS 13.39 16.00 10.34 -4.03 -9.00 7.91 33.35 -14.10%
EY 7.47 6.25 9.67 -24.79 -11.11 12.64 3.00 16.41%
DY 0.00 0.00 2.20 1.79 1.11 2.31 1.40 -
P/NAPS 0.53 0.63 0.65 0.42 0.61 0.26 0.80 -6.62%

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