[E&O] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -503.13%
YoY- -128.93%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 492,151 271,271 352,375 304,449 516,399 519,219 499,917 -0.26%
PBT 171,172 48,154 93,025 -38,124 194,565 91,618 44,641 25.08%
Tax -43,433 -12,617 -18,630 6,067 -14,112 13,088 -22,598 11.49%
NP 127,739 35,537 74,395 -32,057 180,453 104,706 22,043 33.98%
-
NP to SH 123,296 32,211 70,514 -37,276 128,854 61,178 22,043 33.19%
-
Tax Rate 25.37% 26.20% 20.03% - 7.25% -14.29% 50.62% -
Total Cost 364,412 235,734 277,980 336,506 335,946 414,513 477,874 -4.41%
-
Net Worth 1,279,393 1,281,389 1,330,442 832,067 825,786 585,616 554,959 14.92%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 46,473 21,179 40,445 - 26,638 16,613 - -
Div Payout % 37.69% 65.75% 57.36% - 20.67% 27.16% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,279,393 1,281,389 1,330,442 832,067 825,786 585,616 554,959 14.92%
NOSH 1,093,498 1,058,999 1,064,354 665,653 532,765 415,330 221,983 30.41%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 25.96% 13.10% 21.11% -10.53% 34.94% 20.17% 4.41% -
ROE 9.64% 2.51% 5.30% -4.48% 15.60% 10.45% 3.97% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 45.01 25.62 33.11 45.74 96.93 125.01 225.20 -23.51%
EPS 11.27 3.04 6.63 -5.60 24.19 14.74 9.93 2.13%
DPS 4.25 2.00 3.80 0.00 5.00 4.00 0.00 -
NAPS 1.17 1.21 1.25 1.25 1.55 1.41 2.50 -11.87%
Adjusted Per Share Value based on latest NOSH - 665,835
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 24.00 13.23 17.19 14.85 25.19 25.32 24.38 -0.26%
EPS 6.01 1.57 3.44 -1.82 6.28 2.98 1.08 33.08%
DPS 2.27 1.03 1.97 0.00 1.30 0.81 0.00 -
NAPS 0.624 0.625 0.6489 0.4058 0.4028 0.2856 0.2707 14.91%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.50 1.18 0.98 0.46 1.80 2.17 0.94 -
P/RPS 3.33 4.61 2.96 1.01 1.86 1.74 0.42 41.16%
P/EPS 13.30 38.79 14.79 -8.21 7.44 14.73 9.47 5.81%
EY 7.52 2.58 6.76 -12.17 13.44 6.79 10.56 -5.49%
DY 2.83 1.69 3.88 0.00 2.78 1.84 0.00 -
P/NAPS 1.28 0.98 0.78 0.37 1.16 1.54 0.38 22.41%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 30/05/11 31/05/10 26/05/09 28/05/08 29/05/07 29/05/06 -
Price 1.41 1.49 0.88 0.86 1.58 3.00 1.33 -
P/RPS 3.13 5.82 2.66 1.88 1.63 2.40 0.59 32.02%
P/EPS 12.51 48.99 13.28 -15.36 6.53 20.37 13.39 -1.12%
EY 8.00 2.04 7.53 -6.51 15.31 4.91 7.47 1.14%
DY 3.01 1.34 4.32 0.00 3.16 1.33 0.00 -
P/NAPS 1.21 1.23 0.70 0.69 1.02 2.13 0.53 14.73%

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