[E&O] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 63.35%
YoY- 290.08%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 440,807 281,602 153,208 278,668 222,801 426,600 381,597 2.43%
PBT 127,965 116,562 28,245 51,345 9,889 179,773 45,358 18.85%
Tax -31,542 -33,005 -7,267 -21,007 2,098 -11,700 9,016 -
NP 96,423 83,557 20,978 30,338 11,987 168,073 54,374 10.00%
-
NP to SH 91,664 81,090 18,478 27,052 6,935 119,584 30,234 20.28%
-
Tax Rate 24.65% 28.32% 25.73% 40.91% -21.22% 6.51% -19.88% -
Total Cost 344,384 198,045 132,230 248,330 210,814 258,527 327,223 0.85%
-
Net Worth 1,348,975 1,231,608 1,274,344 1,283,098 870,146 832,949 600,828 14.41%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 26,527 - -
Div Payout % - - - - - 22.18% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,348,975 1,231,608 1,274,344 1,283,098 870,146 832,949 600,828 14.41%
NOSH 1,105,717 1,089,919 1,061,954 1,069,249 654,245 530,541 385,146 19.19%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 21.87% 29.67% 13.69% 10.89% 5.38% 39.40% 14.25% -
ROE 6.80% 6.58% 1.45% 2.11% 0.80% 14.36% 5.03% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.87 25.84 14.43 26.06 34.05 80.41 99.08 -14.06%
EPS 8.29 7.44 1.74 2.53 1.06 22.54 7.85 0.91%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.22 1.13 1.20 1.20 1.33 1.57 1.56 -4.01%
Adjusted Per Share Value based on latest NOSH - 1,070,510
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 21.75 13.90 7.56 13.75 10.99 21.05 18.83 2.42%
EPS 4.52 4.00 0.91 1.33 0.34 5.90 1.49 20.29%
DPS 0.00 0.00 0.00 0.00 0.00 1.31 0.00 -
NAPS 0.6657 0.6078 0.6288 0.6332 0.4294 0.411 0.2965 14.41%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.56 1.40 1.18 1.05 0.43 2.68 1.91 -
P/RPS 3.91 5.42 8.18 4.03 1.26 3.33 1.93 12.47%
P/EPS 18.82 18.82 67.82 41.50 40.57 11.89 24.33 -4.18%
EY 5.31 5.31 1.47 2.41 2.47 8.41 4.11 4.35%
DY 0.00 0.00 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 1.28 1.24 0.98 0.87 0.32 1.71 1.22 0.80%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 25/02/11 23/02/10 26/02/09 27/02/08 27/02/07 -
Price 1.55 1.57 1.16 0.99 0.50 2.28 2.10 -
P/RPS 3.89 6.08 8.04 3.80 1.47 2.84 2.12 10.63%
P/EPS 18.70 21.10 66.67 39.13 47.17 10.12 26.75 -5.78%
EY 5.35 4.74 1.50 2.56 2.12 9.89 3.74 6.14%
DY 0.00 0.00 0.00 0.00 0.00 2.19 0.00 -
P/NAPS 1.27 1.39 0.97 0.83 0.38 1.45 1.35 -1.01%

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