[E&O] YoY TTM Result on 30-Jun-2004 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 88.02%
YoY- 212.7%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 575,841 609,852 21,628 117,158 30,930 88,415 67,863 42.79%
PBT 123,386 53,938 4,253 36,945 -34,124 -20,056 5,596 67.41%
Tax 2,722 -8,159 -56 1,688 -157 -3,448 2,535 1.19%
NP 126,108 45,779 4,197 38,633 -34,281 -23,504 8,131 57.88%
-
NP to SH 66,271 31,242 4,440 38,633 -34,281 -23,504 3,020 67.28%
-
Tax Rate -2.21% 15.13% 1.32% -4.57% - - -45.30% -
Total Cost 449,733 564,073 17,431 78,525 65,211 111,919 59,732 39.97%
-
Net Worth 743,893 577,611 407,963 341,472 304,966 336,766 299,322 16.37%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 16,614 4,442 - - 2,323 2,324 1,787 44.98%
Div Payout % 25.07% 14.22% - - 0.00% 0.00% 59.18% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 743,893 577,611 407,963 341,472 304,966 336,766 299,322 16.37%
NOSH 513,030 241,951 230,487 232,294 232,798 232,252 193,598 17.62%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 21.90% 7.51% 19.41% 32.98% -110.83% -26.58% 11.98% -
ROE 8.91% 5.41% 1.09% 11.31% -11.24% -6.98% 1.01% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 112.24 255.51 9.38 50.44 13.29 38.07 35.05 21.39%
EPS 12.92 13.09 1.93 16.63 -14.73 -10.12 1.56 42.21%
DPS 3.24 1.86 0.00 0.00 1.00 1.00 0.92 23.33%
NAPS 1.45 2.42 1.77 1.47 1.31 1.45 1.5461 -1.06%
Adjusted Per Share Value based on latest NOSH - 232,294
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 27.36 28.97 1.03 5.57 1.47 4.20 3.22 42.82%
EPS 3.15 1.48 0.21 1.84 -1.63 -1.12 0.14 67.98%
DPS 0.79 0.21 0.00 0.00 0.11 0.11 0.08 46.44%
NAPS 0.3534 0.2744 0.1938 0.1622 0.1449 0.16 0.1422 16.37%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.00 1.10 1.12 0.84 0.62 0.78 0.65 -
P/RPS 2.67 0.43 11.94 1.67 4.67 2.05 1.85 6.30%
P/EPS 23.22 8.40 58.14 5.05 -4.21 -7.71 41.67 -9.28%
EY 4.31 11.90 1.72 19.80 -23.75 -12.97 2.40 10.24%
DY 1.08 1.69 0.00 0.00 1.61 1.28 1.42 -4.45%
P/NAPS 2.07 0.45 0.63 0.57 0.47 0.54 0.42 30.43%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 28/08/06 23/08/05 18/08/04 29/08/03 29/08/02 27/08/01 -
Price 2.59 0.93 1.09 0.60 1.25 0.70 0.78 -
P/RPS 2.31 0.36 11.62 1.19 9.41 1.84 2.23 0.58%
P/EPS 20.05 7.11 56.58 3.61 -8.49 -6.92 50.00 -14.12%
EY 4.99 14.07 1.77 27.72 -11.78 -14.46 2.00 16.45%
DY 1.25 2.00 0.00 0.00 0.80 1.43 1.18 0.96%
P/NAPS 1.79 0.38 0.62 0.41 0.95 0.48 0.50 23.67%

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