[E&O] YoY Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 96.61%
YoY- 49.39%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 112,124 188,674 152,639 339,991 236,429 48,980 9,813 50.04%
PBT 22,711 29,997 16,439 72,879 32,344 5,055 16,533 5.43%
Tax -4,768 -11,507 -474 -3,298 3,079 -2,032 -3,349 6.06%
NP 17,943 18,490 15,965 69,581 35,423 3,023 13,184 5.26%
-
NP to SH 15,313 16,561 11,317 29,957 20,053 2,978 13,184 2.52%
-
Tax Rate 20.99% 38.36% 2.88% 4.53% -9.52% 40.20% 20.26% -
Total Cost 94,181 170,184 136,674 270,410 201,006 45,957 -3,371 -
-
Net Worth 1,330,646 870,514 831,580 726,549 531,205 326,266 339,482 25.55%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,330,646 870,514 831,580 726,549 531,205 326,266 339,482 25.55%
NOSH 1,056,068 707,735 625,248 526,485 332,003 218,970 232,522 28.67%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 16.00% 9.80% 10.46% 20.47% 14.98% 6.17% 134.35% -
ROE 1.15% 1.90% 1.36% 4.12% 3.77% 0.91% 3.88% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.62 26.66 24.41 64.58 71.21 22.37 4.22 16.61%
EPS 1.45 2.34 1.81 5.69 6.04 1.36 5.67 -20.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.23 1.33 1.38 1.60 1.49 1.46 -2.42%
Adjusted Per Share Value based on latest NOSH - 527,598
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 4.46 7.50 6.07 13.52 9.40 1.95 0.39 50.07%
EPS 0.61 0.66 0.45 1.19 0.80 0.12 0.52 2.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5291 0.3462 0.3307 0.2889 0.2112 0.1297 0.135 25.55%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.18 1.45 0.81 2.70 1.06 1.13 0.63 -
P/RPS 11.11 5.44 3.32 4.18 1.49 5.05 14.93 -4.80%
P/EPS 81.38 61.97 44.75 47.45 17.55 83.09 11.11 39.33%
EY 1.23 1.61 2.23 2.11 5.70 1.20 9.00 -28.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.18 0.61 1.96 0.66 0.76 0.43 13.91%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 26/11/09 26/11/08 27/11/07 29/11/06 25/11/05 30/11/04 -
Price 1.17 0.88 0.56 2.40 1.39 1.02 0.73 -
P/RPS 11.02 3.30 2.29 3.72 1.95 4.56 17.30 -7.23%
P/EPS 80.69 37.61 30.94 42.18 23.01 75.00 12.87 35.77%
EY 1.24 2.66 3.23 2.37 4.35 1.33 7.77 -26.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.72 0.42 1.74 0.87 0.68 0.50 10.89%

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