[E&O] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 227.94%
YoY- 46.34%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 296,199 158,482 112,124 188,674 152,639 339,991 236,429 3.82%
PBT 92,337 88,892 22,711 29,997 16,439 72,879 32,344 19.08%
Tax -23,765 -21,860 -4,768 -11,507 -474 -3,298 3,079 -
NP 68,572 67,032 17,943 18,490 15,965 69,581 35,423 11.62%
-
NP to SH 65,247 65,728 15,313 16,561 11,317 29,957 20,053 21.70%
-
Tax Rate 25.74% 24.59% 20.99% 38.36% 2.88% 4.53% -9.52% -
Total Cost 227,627 91,450 94,181 170,184 136,674 270,410 201,006 2.09%
-
Net Worth 1,360,234 1,358,016 1,330,646 870,514 831,580 726,549 531,205 16.94%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,360,234 1,358,016 1,330,646 870,514 831,580 726,549 531,205 16.94%
NOSH 1,105,881 1,086,413 1,056,068 707,735 625,248 526,485 332,003 22.18%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 23.15% 42.30% 16.00% 9.80% 10.46% 20.47% 14.98% -
ROE 4.80% 4.84% 1.15% 1.90% 1.36% 4.12% 3.77% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 26.78 14.59 10.62 26.66 24.41 64.58 71.21 -15.02%
EPS 5.90 6.05 1.45 2.34 1.81 5.69 6.04 -0.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.25 1.26 1.23 1.33 1.38 1.60 -4.28%
Adjusted Per Share Value based on latest NOSH - 710,555
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.78 6.30 4.46 7.50 6.07 13.52 9.40 3.82%
EPS 2.59 2.61 0.61 0.66 0.45 1.19 0.80 21.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5409 0.54 0.5291 0.3462 0.3307 0.2889 0.2112 16.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.65 1.46 1.18 1.45 0.81 2.70 1.06 -
P/RPS 6.16 10.01 11.11 5.44 3.32 4.18 1.49 26.65%
P/EPS 27.97 24.13 81.38 61.97 44.75 47.45 17.55 8.06%
EY 3.58 4.14 1.23 1.61 2.23 2.11 5.70 -7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.17 0.94 1.18 0.61 1.96 0.66 12.51%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 30/11/11 29/11/10 26/11/09 26/11/08 27/11/07 29/11/06 -
Price 1.62 1.39 1.17 0.88 0.56 2.40 1.39 -
P/RPS 6.05 9.53 11.02 3.30 2.29 3.72 1.95 20.74%
P/EPS 27.46 22.98 80.69 37.61 30.94 42.18 23.01 2.98%
EY 3.64 4.35 1.24 2.66 3.23 2.37 4.35 -2.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.11 0.93 0.72 0.42 1.74 0.87 7.18%

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