[E&O] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -908.92%
YoY- -576.93%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 210,549 118,063 73,707 81,648 89,799 137,622 308,958 -6.18%
PBT 54,610 19,909 41,680 -48,013 14,792 46,260 17,211 21.19%
Tax -10,428 -5,350 2,377 3,969 -2,412 4,072 -6,882 7.16%
NP 44,182 14,559 44,057 -44,044 12,380 50,332 10,329 27.38%
-
NP to SH 42,206 13,733 43,462 -44,211 9,270 30,944 10,329 26.41%
-
Tax Rate 19.10% 26.87% -5.70% - 16.31% -8.80% 39.99% -
Total Cost 166,367 103,504 29,650 125,692 77,419 87,290 298,629 -9.28%
-
Net Worth 1,290,839 1,063,739 1,329,915 832,294 534,071 701,956 555,322 15.07%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 46,889 21,274 40,429 - - 16,614 - -
Div Payout % 111.10% 154.92% 93.02% - - 53.69% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,290,839 1,063,739 1,329,915 832,294 534,071 701,956 555,322 15.07%
NOSH 1,103,281 1,063,739 1,063,932 665,835 534,071 415,358 222,129 30.58%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.98% 12.33% 59.77% -53.94% 13.79% 36.57% 3.34% -
ROE 3.27% 1.29% 3.27% -5.31% 1.74% 4.41% 1.86% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 19.08 11.10 6.93 12.26 16.81 33.13 139.09 -28.16%
EPS 3.82 1.29 4.08 -6.64 1.74 7.46 4.65 -3.22%
DPS 4.25 2.00 3.80 0.00 0.00 4.00 0.00 -
NAPS 1.17 1.00 1.25 1.25 1.00 1.69 2.50 -11.87%
Adjusted Per Share Value based on latest NOSH - 665,835
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 10.00 5.61 3.50 3.88 4.27 6.54 14.68 -6.19%
EPS 2.01 0.65 2.06 -2.10 0.44 1.47 0.49 26.49%
DPS 2.23 1.01 1.92 0.00 0.00 0.79 0.00 -
NAPS 0.6132 0.5053 0.6318 0.3954 0.2537 0.3335 0.2638 15.07%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.50 1.18 0.98 0.46 1.80 2.17 0.94 -
P/RPS 7.86 10.63 14.15 3.75 10.71 6.55 0.68 50.31%
P/EPS 39.21 91.40 23.99 -6.93 103.70 29.13 20.22 11.65%
EY 2.55 1.09 4.17 -14.43 0.96 3.43 4.95 -10.45%
DY 2.83 1.69 3.88 0.00 0.00 1.84 0.00 -
P/NAPS 1.28 1.18 0.78 0.37 1.80 1.28 0.38 22.41%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 30/05/11 31/05/10 26/05/09 28/05/08 29/05/07 29/05/06 -
Price 1.41 1.49 0.88 0.86 1.58 3.00 1.33 -
P/RPS 7.39 13.42 12.70 7.01 9.40 9.05 0.96 40.47%
P/EPS 36.86 115.41 21.54 -12.95 91.03 40.27 28.60 4.31%
EY 2.71 0.87 4.64 -7.72 1.10 2.48 3.50 -4.17%
DY 3.01 1.34 4.32 0.00 0.00 1.33 0.00 -
P/NAPS 1.21 1.49 0.70 0.69 1.58 1.78 0.53 14.73%

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