[E&O] YoY Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -19.19%
YoY- 110.62%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 271,271 352,375 304,449 516,399 519,219 499,917 21,130 52.99%
PBT 48,154 93,025 -38,124 194,565 91,618 44,641 16,771 19.20%
Tax -12,617 -18,630 6,067 -14,112 13,088 -22,598 -1,430 43.72%
NP 35,537 74,395 -32,057 180,453 104,706 22,043 15,341 15.02%
-
NP to SH 32,211 70,514 -37,276 128,854 61,178 22,043 15,341 13.15%
-
Tax Rate 26.20% 20.03% - 7.25% -14.29% 50.62% 8.53% -
Total Cost 235,734 277,980 336,506 335,946 414,513 477,874 5,789 85.43%
-
Net Worth 1,281,389 1,330,442 832,067 825,786 585,616 554,959 392,352 21.79%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 21,179 40,445 - 26,638 16,613 - - -
Div Payout % 65.75% 57.36% - 20.67% 27.16% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,281,389 1,330,442 832,067 825,786 585,616 554,959 392,352 21.79%
NOSH 1,058,999 1,064,354 665,653 532,765 415,330 221,983 229,446 29.01%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 13.10% 21.11% -10.53% 34.94% 20.17% 4.41% 72.60% -
ROE 2.51% 5.30% -4.48% 15.60% 10.45% 3.97% 3.91% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 25.62 33.11 45.74 96.93 125.01 225.20 9.21 18.58%
EPS 3.04 6.63 -5.60 24.19 14.74 9.93 6.68 -12.29%
DPS 2.00 3.80 0.00 5.00 4.00 0.00 0.00 -
NAPS 1.21 1.25 1.25 1.55 1.41 2.50 1.71 -5.59%
Adjusted Per Share Value based on latest NOSH - 534,071
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 12.89 16.74 14.46 24.53 24.67 23.75 1.00 53.09%
EPS 1.53 3.35 -1.77 6.12 2.91 1.05 0.73 13.11%
DPS 1.01 1.92 0.00 1.27 0.79 0.00 0.00 -
NAPS 0.6087 0.632 0.3953 0.3923 0.2782 0.2636 0.1864 21.79%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.18 0.98 0.46 1.80 2.17 0.94 0.70 -
P/RPS 4.61 2.96 1.01 1.86 1.74 0.42 7.60 -7.99%
P/EPS 38.79 14.79 -8.21 7.44 14.73 9.47 10.47 24.38%
EY 2.58 6.76 -12.17 13.44 6.79 10.56 9.55 -19.58%
DY 1.69 3.88 0.00 2.78 1.84 0.00 0.00 -
P/NAPS 0.98 0.78 0.37 1.16 1.54 0.38 0.41 15.62%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/05/11 31/05/10 26/05/09 28/05/08 29/05/07 29/05/06 27/05/05 -
Price 1.49 0.88 0.86 1.58 3.00 1.33 1.07 -
P/RPS 5.82 2.66 1.88 1.63 2.40 0.59 11.62 -10.87%
P/EPS 48.99 13.28 -15.36 6.53 20.37 13.39 16.00 20.49%
EY 2.04 7.53 -6.51 15.31 4.91 7.47 6.25 -17.01%
DY 1.34 4.32 0.00 3.16 1.33 0.00 0.00 -
P/NAPS 1.23 0.70 0.69 1.02 2.13 0.53 0.63 11.79%

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