[E&O] YoY Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 113.55%
YoY- -53.43%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 139,521 75,883 46,310 73,915 88,693 171,487 192,837 -5.24%
PBT 40,840 70,690 17,561 9,498 15,489 45,387 23,362 9.74%
Tax -9,236 -18,077 -5,439 -3,771 -931 -7,862 -7,239 4.14%
NP 31,604 52,613 12,122 5,727 14,558 37,525 16,123 11.85%
-
NP to SH 30,318 51,892 10,228 5,050 10,844 15,237 10,144 19.99%
-
Tax Rate 22.62% 25.57% 30.97% 39.70% 6.01% 17.32% 30.99% -
Total Cost 107,917 23,270 34,188 68,188 74,135 133,962 176,714 -7.88%
-
Net Worth 1,327,795 1,340,543 1,342,425 889,084 852,413 743,893 577,611 14.86%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,327,795 1,340,543 1,342,425 889,084 852,413 743,893 577,611 14.86%
NOSH 1,106,496 1,081,083 1,065,416 711,267 539,502 513,030 238,682 29.09%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 22.65% 69.33% 26.18% 7.75% 16.41% 21.88% 8.36% -
ROE 2.28% 3.87% 0.76% 0.57% 1.27% 2.05% 1.76% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 12.61 7.02 4.35 10.39 16.44 33.43 80.79 -26.60%
EPS 2.74 4.80 0.96 0.71 2.01 2.97 4.25 -7.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.24 1.26 1.25 1.58 1.45 2.42 -11.02%
Adjusted Per Share Value based on latest NOSH - 711,267
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.55 3.02 1.84 2.94 3.53 6.82 7.67 -5.24%
EPS 1.21 2.06 0.41 0.20 0.43 0.61 0.40 20.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.528 0.5331 0.5338 0.3536 0.339 0.2958 0.2297 14.86%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.40 1.61 0.90 0.95 1.79 3.00 1.10 -
P/RPS 11.10 22.94 20.71 9.14 10.89 8.97 1.36 41.84%
P/EPS 51.09 33.54 93.75 133.80 89.05 101.01 25.88 11.99%
EY 1.96 2.98 1.07 0.75 1.12 0.99 3.86 -10.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.30 0.71 0.76 1.13 2.07 0.45 17.24%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 25/08/11 24/08/10 27/08/09 27/08/08 29/08/07 28/08/06 -
Price 1.62 1.45 1.08 1.31 1.00 2.59 0.93 -
P/RPS 12.85 20.66 24.85 12.61 6.08 7.75 1.15 49.46%
P/EPS 59.12 30.21 112.50 184.51 49.75 87.21 21.88 18.00%
EY 1.69 3.31 0.89 0.54 2.01 1.15 4.57 -15.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.17 0.86 1.05 0.63 1.79 0.38 23.50%

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