[E&O] YoY 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- 2.74%
YoY- 16.54%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 89,994 70,162 86,609 145,168 141,979 5,763 96,017 -1.07%
PBT 21,348 -6,550 106,894 13,014 18,837 -211 27,957 -4.39%
Tax -9,500 2,572 -8,402 5,937 -4,750 -215 366 -
NP 11,848 -3,978 98,492 18,951 14,087 -426 28,323 -13.50%
-
NP to SH 10,491 -4,382 89,627 10,181 8,736 -426 28,323 -15.24%
-
Tax Rate 44.50% - 7.86% -45.62% 25.22% - -1.31% -
Total Cost 78,146 74,140 -11,883 126,217 127,892 6,189 67,694 2.41%
-
Net Worth 1,284,612 869,859 833,122 601,604 540,484 343,166 330,202 25.38%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 26,532 - - - - -
Div Payout % - - 29.60% - - - - -
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 1,284,612 869,859 833,122 601,604 540,484 343,166 330,202 25.38%
NOSH 1,070,510 654,029 530,651 385,643 220,606 236,666 232,536 28.94%
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 13.17% -5.67% 113.72% 13.05% 9.92% -7.39% 29.50% -
ROE 0.82% -0.50% 10.76% 1.69% 1.62% -0.12% 8.58% -
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 8.41 10.73 16.32 37.64 64.36 2.44 41.29 -23.27%
EPS 0.98 -0.67 16.89 2.64 3.96 -0.18 12.18 -34.27%
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 4.28 3.33 4.11 6.90 6.74 0.27 4.56 -1.04%
EPS 0.50 -0.21 4.26 0.48 0.41 -0.02 1.35 -15.24%
DPS 0.00 0.00 1.26 0.00 0.00 0.00 0.00 -
NAPS 0.6102 0.4132 0.3958 0.2858 0.2568 0.163 0.1569 25.37%
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 12.49 4.01 16.42 5.07 1.57 29.57 2.88 27.67%
P/EPS 107.14 -64.18 15.87 72.35 25.51 -400.00 9.77 48.99%
EY 0.93 -1.56 6.30 1.38 3.92 -0.25 10.24 -32.93%
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 11.78 4.66 13.97 5.58 1.55 31.21 2.79 27.10%
P/EPS 101.02 -74.63 13.50 79.55 25.25 -422.22 9.44 48.39%
EY 0.99 -1.34 7.41 1.26 3.96 -0.24 10.59 -32.60%
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