[E&O] YoY 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- 127.94%
YoY- 2333.62%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 156,678 82,599 65,814 114,759 63,946 168,504 121,564 4.31%
PBT 51,497 18,202 5,150 20,499 950 27,492 18,725 18.34%
Tax -14,529 -3,783 671 -7,736 457 4,564 575 -
NP 36,968 14,419 5,821 12,763 1,407 32,056 19,300 11.42%
-
NP to SH 34,929 13,836 5,085 11,511 473 14,720 9,909 23.34%
-
Tax Rate 28.21% 20.78% -13.03% 37.74% -48.11% -16.60% -3.07% -
Total Cost 119,710 68,180 59,993 101,996 62,539 136,448 102,264 2.65%
-
Net Worth 1,359,578 1,361,811 1,334,812 873,983 786,362 728,086 532,026 16.90%
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 1,359,578 1,361,811 1,334,812 873,983 786,362 728,086 532,026 16.90%
NOSH 1,105,348 1,089,448 1,059,375 710,555 591,250 527,598 332,516 22.14%
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 23.59% 17.46% 8.84% 11.12% 2.20% 19.02% 15.88% -
ROE 2.57% 1.02% 0.38% 1.32% 0.06% 2.02% 1.86% -
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 14.17 7.58 6.21 16.15 10.82 31.94 36.56 -14.60%
EPS 3.16 1.27 0.48 1.62 0.08 2.79 2.98 0.98%
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 6.23 3.28 2.62 4.56 2.54 6.70 4.83 4.32%
EPS 1.39 0.55 0.20 0.46 0.02 0.59 0.39 23.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5407 0.5415 0.5308 0.3476 0.3127 0.2895 0.2116 16.90%
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 11.64 19.26 18.99 8.98 7.49 8.45 2.90 26.03%
P/EPS 52.22 114.96 245.83 89.51 1,012.50 96.77 35.57 6.60%
EY 1.92 0.87 0.41 1.12 0.10 1.03 2.81 -6.14%
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 11.43 18.33 18.83 5.45 5.18 7.51 3.80 20.12%
P/EPS 51.27 109.45 243.75 54.32 700.00 86.02 46.64 1.58%
EY 1.95 0.91 0.41 1.84 0.14 1.16 2.14 -1.53%
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