[E&O] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 51.76%
YoY- 177.54%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 352,375 304,449 516,399 519,219 499,917 21,130 117,882 20.01%
PBT 93,025 -38,124 194,565 91,618 44,641 16,771 17,707 31.83%
Tax -18,630 6,067 -14,112 13,088 -22,598 -1,430 2,846 -
NP 74,395 -32,057 180,453 104,706 22,043 15,341 20,553 23.89%
-
NP to SH 70,514 -37,276 128,854 61,178 22,043 15,341 20,553 22.79%
-
Tax Rate 20.03% - 7.25% -14.29% 50.62% 8.53% -16.07% -
Total Cost 277,980 336,506 335,946 414,513 477,874 5,789 97,329 19.10%
-
Net Worth 1,330,442 832,067 825,786 585,616 554,959 392,352 329,251 26.19%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 40,445 - 26,638 16,613 - - 4,670 43.28%
Div Payout % 57.36% - 20.67% 27.16% - - 22.72% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,330,442 832,067 825,786 585,616 554,959 392,352 329,251 26.19%
NOSH 1,064,354 665,653 532,765 415,330 221,983 229,446 233,511 28.74%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 21.11% -10.53% 34.94% 20.17% 4.41% 72.60% 17.44% -
ROE 5.30% -4.48% 15.60% 10.45% 3.97% 3.91% 6.24% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 33.11 45.74 96.93 125.01 225.20 9.21 50.48 -6.78%
EPS 6.63 -5.60 24.19 14.74 9.93 6.68 8.80 -4.60%
DPS 3.80 0.00 5.00 4.00 0.00 0.00 2.00 11.28%
NAPS 1.25 1.25 1.55 1.41 2.50 1.71 1.41 -1.98%
Adjusted Per Share Value based on latest NOSH - 415,358
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 17.20 14.86 25.20 25.34 24.40 1.03 5.75 20.02%
EPS 3.44 -1.82 6.29 2.99 1.08 0.75 1.00 22.85%
DPS 1.97 0.00 1.30 0.81 0.00 0.00 0.23 43.01%
NAPS 0.6493 0.406 0.403 0.2858 0.2708 0.1915 0.1607 26.19%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.98 0.46 1.80 2.17 0.94 0.70 0.99 -
P/RPS 2.96 1.01 1.86 1.74 0.42 7.60 1.96 7.10%
P/EPS 14.79 -8.21 7.44 14.73 9.47 10.47 11.25 4.66%
EY 6.76 -12.17 13.44 6.79 10.56 9.55 8.89 -4.46%
DY 3.88 0.00 2.78 1.84 0.00 0.00 2.02 11.48%
P/NAPS 0.78 0.37 1.16 1.54 0.38 0.41 0.70 1.81%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 26/05/09 28/05/08 29/05/07 29/05/06 27/05/05 28/05/04 -
Price 0.88 0.86 1.58 3.00 1.33 1.07 0.91 -
P/RPS 2.66 1.88 1.63 2.40 0.59 11.62 1.80 6.72%
P/EPS 13.28 -15.36 6.53 20.37 13.39 16.00 10.34 4.25%
EY 7.53 -6.51 15.31 4.91 7.47 6.25 9.67 -4.08%
DY 4.32 0.00 3.16 1.33 0.00 0.00 2.20 11.89%
P/NAPS 0.70 0.69 1.02 2.13 0.53 0.63 0.65 1.24%

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