[E&O] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 50.77%
YoY- 158.1%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 278,668 222,801 426,600 381,597 190,959 15,576 112,709 16.26%
PBT 51,345 9,889 179,773 45,358 23,892 16,322 19,563 17.43%
Tax -21,007 2,098 -11,700 9,016 -6,782 -3,564 608 -
NP 30,338 11,987 168,073 54,374 17,110 12,758 20,171 7.03%
-
NP to SH 27,052 6,935 119,584 30,234 11,714 12,758 20,171 5.00%
-
Tax Rate 40.91% -21.22% 6.51% -19.88% 28.39% 21.84% -3.11% -
Total Cost 248,330 210,814 258,527 327,223 173,849 2,818 92,538 17.86%
-
Net Worth 1,283,098 870,146 832,949 600,828 541,496 336,959 329,986 25.37%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 26,527 - - - - -
Div Payout % - - 22.18% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,283,098 870,146 832,949 600,828 541,496 336,959 329,986 25.37%
NOSH 1,069,249 654,245 530,541 385,146 221,018 232,386 232,384 28.93%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.89% 5.38% 39.40% 14.25% 8.96% 81.91% 17.90% -
ROE 2.11% 0.80% 14.36% 5.03% 2.16% 3.79% 6.11% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 26.06 34.05 80.41 99.08 86.40 6.70 48.50 -9.82%
EPS 2.53 1.06 22.54 7.85 5.30 5.49 8.68 -18.55%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.33 1.57 1.56 2.45 1.45 1.42 -2.76%
Adjusted Per Share Value based on latest NOSH - 385,643
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 13.24 10.58 20.27 18.13 9.07 0.74 5.35 16.28%
EPS 1.29 0.33 5.68 1.44 0.56 0.61 0.96 5.04%
DPS 0.00 0.00 1.26 0.00 0.00 0.00 0.00 -
NAPS 0.6095 0.4134 0.3957 0.2854 0.2572 0.1601 0.1568 25.36%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.05 0.43 2.68 1.91 1.01 0.72 1.19 -
P/RPS 4.03 1.26 3.33 1.93 1.17 10.74 2.45 8.64%
P/EPS 41.50 40.57 11.89 24.33 19.06 13.11 13.71 20.25%
EY 2.41 2.47 8.41 4.11 5.25 7.62 7.29 -16.83%
DY 0.00 0.00 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.32 1.71 1.22 0.41 0.50 0.84 0.58%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 27/02/08 27/02/07 24/02/06 25/02/05 27/02/04 -
Price 0.99 0.50 2.28 2.10 1.00 0.76 1.15 -
P/RPS 3.80 1.47 2.84 2.12 1.16 11.34 2.37 8.17%
P/EPS 39.13 47.17 10.12 26.75 18.87 13.84 13.25 19.75%
EY 2.56 2.12 9.89 3.74 5.30 7.22 7.55 -16.48%
DY 0.00 0.00 2.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.38 1.45 1.35 0.41 0.52 0.81 0.40%

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