[E&O] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -38.72%
YoY- -94.2%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 281,602 153,208 278,668 222,801 426,600 381,597 190,959 6.68%
PBT 116,562 28,245 51,345 9,889 179,773 45,358 23,892 30.21%
Tax -33,005 -7,267 -21,007 2,098 -11,700 9,016 -6,782 30.16%
NP 83,557 20,978 30,338 11,987 168,073 54,374 17,110 30.23%
-
NP to SH 81,090 18,478 27,052 6,935 119,584 30,234 11,714 38.03%
-
Tax Rate 28.32% 25.73% 40.91% -21.22% 6.51% -19.88% 28.39% -
Total Cost 198,045 132,230 248,330 210,814 258,527 327,223 173,849 2.19%
-
Net Worth 1,231,608 1,274,344 1,283,098 870,146 832,949 600,828 541,496 14.67%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - 26,527 - - -
Div Payout % - - - - 22.18% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,231,608 1,274,344 1,283,098 870,146 832,949 600,828 541,496 14.67%
NOSH 1,089,919 1,061,954 1,069,249 654,245 530,541 385,146 221,018 30.44%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 29.67% 13.69% 10.89% 5.38% 39.40% 14.25% 8.96% -
ROE 6.58% 1.45% 2.11% 0.80% 14.36% 5.03% 2.16% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 25.84 14.43 26.06 34.05 80.41 99.08 86.40 -18.21%
EPS 7.44 1.74 2.53 1.06 22.54 7.85 5.30 5.81%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.13 1.20 1.20 1.33 1.57 1.56 2.45 -12.09%
Adjusted Per Share Value based on latest NOSH - 654,029
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 13.39 7.28 13.25 10.59 20.28 18.14 9.08 6.68%
EPS 3.86 0.88 1.29 0.33 5.69 1.44 0.56 37.93%
DPS 0.00 0.00 0.00 0.00 1.26 0.00 0.00 -
NAPS 0.5856 0.6059 0.6101 0.4137 0.3961 0.2857 0.2575 14.66%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.40 1.18 1.05 0.43 2.68 1.91 1.01 -
P/RPS 5.42 8.18 4.03 1.26 3.33 1.93 1.17 29.09%
P/EPS 18.82 67.82 41.50 40.57 11.89 24.33 19.06 -0.21%
EY 5.31 1.47 2.41 2.47 8.41 4.11 5.25 0.18%
DY 0.00 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 1.24 0.98 0.87 0.32 1.71 1.22 0.41 20.24%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 25/02/11 23/02/10 26/02/09 27/02/08 27/02/07 24/02/06 -
Price 1.57 1.16 0.99 0.50 2.28 2.10 1.00 -
P/RPS 6.08 8.04 3.80 1.47 2.84 2.12 1.16 31.78%
P/EPS 21.10 66.67 39.13 47.17 10.12 26.75 18.87 1.87%
EY 4.74 1.50 2.56 2.12 9.89 3.74 5.30 -1.84%
DY 0.00 0.00 0.00 0.00 2.19 0.00 0.00 -
P/NAPS 1.39 0.97 0.83 0.38 1.45 1.35 0.41 22.55%

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