[E&O] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -23.58%
YoY- 163.69%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 519,219 499,917 21,130 117,882 33,449 91,157 79,398 36.72%
PBT 91,618 44,641 16,771 17,707 -32,505 -17,499 13,226 38.04%
Tax 13,088 -22,598 -1,430 2,846 236 17,499 -4,447 -
NP 104,706 22,043 15,341 20,553 -32,269 0 8,779 51.12%
-
NP to SH 61,178 22,043 15,341 20,553 -32,269 -22,235 8,779 38.18%
-
Tax Rate -14.29% 50.62% 8.53% -16.07% - - 33.62% -
Total Cost 414,513 477,874 5,789 97,329 65,718 91,157 70,619 34.29%
-
Net Worth 585,616 554,959 392,352 329,251 311,470 327,832 264,941 14.12%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 16,613 - - 4,670 2,324 2,223 1,602 47.64%
Div Payout % 27.16% - - 22.72% 0.00% 0.00% 18.25% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 585,616 554,959 392,352 329,251 311,470 327,832 264,941 14.12%
NOSH 415,330 221,983 229,446 233,511 232,440 222,350 106,822 25.38%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 20.17% 4.41% 72.60% 17.44% -96.47% 0.00% 11.06% -
ROE 10.45% 3.97% 3.91% 6.24% -10.36% -6.78% 3.31% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 125.01 225.20 9.21 50.48 14.39 41.00 74.33 9.04%
EPS 14.74 9.93 6.68 8.80 -13.90 -10.00 8.22 10.21%
DPS 4.00 0.00 0.00 2.00 1.00 1.00 1.50 17.75%
NAPS 1.41 2.50 1.71 1.41 1.34 1.4744 2.4802 -8.97%
Adjusted Per Share Value based on latest NOSH - 187,999
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 24.67 23.75 1.00 5.60 1.59 4.33 3.77 36.74%
EPS 2.91 1.05 0.73 0.98 -1.53 -1.06 0.42 38.05%
DPS 0.79 0.00 0.00 0.22 0.11 0.11 0.08 46.44%
NAPS 0.2782 0.2636 0.1864 0.1564 0.148 0.1557 0.1259 14.12%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.17 0.94 0.70 0.99 0.54 0.66 0.80 -
P/RPS 1.74 0.42 7.60 1.96 3.75 1.61 1.08 8.26%
P/EPS 14.73 9.47 10.47 11.25 -3.89 -6.60 9.73 7.15%
EY 6.79 10.56 9.55 8.89 -25.71 -15.15 10.27 -6.66%
DY 1.84 0.00 0.00 2.02 1.85 1.52 1.87 -0.26%
P/NAPS 1.54 0.38 0.41 0.70 0.40 0.45 0.32 29.92%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 29/05/06 27/05/05 28/05/04 30/05/03 29/05/02 29/05/01 -
Price 3.00 1.33 1.07 0.91 0.56 0.90 0.65 -
P/RPS 2.40 0.59 11.62 1.80 3.89 2.20 0.87 18.41%
P/EPS 20.37 13.39 16.00 10.34 -4.03 -9.00 7.91 17.06%
EY 4.91 7.47 6.25 9.67 -24.79 -11.11 12.64 -14.57%
DY 1.33 0.00 0.00 2.20 1.79 1.11 2.31 -8.78%
P/NAPS 2.13 0.53 0.63 0.65 0.42 0.61 0.26 41.95%

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