[E&O] YoY Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -9.82%
YoY- -25.36%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 516,399 519,219 499,917 21,130 117,882 33,449 91,157 33.48%
PBT 194,565 91,618 44,641 16,771 17,707 -32,505 -17,499 -
Tax -14,112 13,088 -22,598 -1,430 2,846 236 17,499 -
NP 180,453 104,706 22,043 15,341 20,553 -32,269 0 -
-
NP to SH 128,854 61,178 22,043 15,341 20,553 -32,269 -22,235 -
-
Tax Rate 7.25% -14.29% 50.62% 8.53% -16.07% - - -
Total Cost 335,946 414,513 477,874 5,789 97,329 65,718 91,157 24.25%
-
Net Worth 825,786 585,616 554,959 392,352 329,251 311,470 327,832 16.62%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 26,638 16,613 - - 4,670 2,324 2,223 51.21%
Div Payout % 20.67% 27.16% - - 22.72% 0.00% 0.00% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 825,786 585,616 554,959 392,352 329,251 311,470 327,832 16.62%
NOSH 532,765 415,330 221,983 229,446 233,511 232,440 222,350 15.66%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 34.94% 20.17% 4.41% 72.60% 17.44% -96.47% 0.00% -
ROE 15.60% 10.45% 3.97% 3.91% 6.24% -10.36% -6.78% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 96.93 125.01 225.20 9.21 50.48 14.39 41.00 15.40%
EPS 24.19 14.74 9.93 6.68 8.80 -13.90 -10.00 -
DPS 5.00 4.00 0.00 0.00 2.00 1.00 1.00 30.73%
NAPS 1.55 1.41 2.50 1.71 1.41 1.34 1.4744 0.83%
Adjusted Per Share Value based on latest NOSH - 229,464
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 24.53 24.67 23.75 1.00 5.60 1.59 4.33 33.48%
EPS 6.12 2.91 1.05 0.73 0.98 -1.53 -1.06 -
DPS 1.27 0.79 0.00 0.00 0.22 0.11 0.11 50.28%
NAPS 0.3923 0.2782 0.2636 0.1864 0.1564 0.148 0.1557 16.63%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.80 2.17 0.94 0.70 0.99 0.54 0.66 -
P/RPS 1.86 1.74 0.42 7.60 1.96 3.75 1.61 2.43%
P/EPS 7.44 14.73 9.47 10.47 11.25 -3.89 -6.60 -
EY 13.44 6.79 10.56 9.55 8.89 -25.71 -15.15 -
DY 2.78 1.84 0.00 0.00 2.02 1.85 1.52 10.57%
P/NAPS 1.16 1.54 0.38 0.41 0.70 0.40 0.45 17.07%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 29/05/07 29/05/06 27/05/05 28/05/04 30/05/03 29/05/02 -
Price 1.58 3.00 1.33 1.07 0.91 0.56 0.90 -
P/RPS 1.63 2.40 0.59 11.62 1.80 3.89 2.20 -4.87%
P/EPS 6.53 20.37 13.39 16.00 10.34 -4.03 -9.00 -
EY 15.31 4.91 7.47 6.25 9.67 -24.79 -11.11 -
DY 3.16 1.33 0.00 0.00 2.20 1.79 1.11 19.03%
P/NAPS 1.02 2.13 0.53 0.63 0.65 0.42 0.61 8.93%

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