[E&O] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 8.32%
YoY- 112.12%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 324,770 289,671 433,605 575,841 609,852 21,628 117,158 18.51%
PBT 101,088 -44,115 164,667 123,386 53,938 4,253 36,945 18.25%
Tax -20,298 3,227 -7,181 2,722 -8,159 -56 1,688 -
NP 80,790 -40,888 157,486 126,108 45,779 4,197 38,633 13.07%
-
NP to SH 75,692 -43,070 124,461 66,271 31,242 4,440 38,633 11.85%
-
Tax Rate 20.08% - 4.36% -2.21% 15.13% 1.32% -4.57% -
Total Cost 243,980 330,559 276,119 449,733 564,073 17,431 78,525 20.78%
-
Net Worth 1,342,425 889,084 852,413 743,893 577,611 407,963 341,472 25.61%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 40,429 - 26,532 16,614 4,442 - - -
Div Payout % 53.41% - 21.32% 25.07% 14.22% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,342,425 889,084 852,413 743,893 577,611 407,963 341,472 25.61%
NOSH 1,065,416 711,267 539,502 513,030 241,951 230,487 232,294 28.88%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 24.88% -14.12% 36.32% 21.90% 7.51% 19.41% 32.98% -
ROE 5.64% -4.84% 14.60% 8.91% 5.41% 1.09% 11.31% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 30.48 40.73 80.37 112.24 255.51 9.38 50.44 -8.04%
EPS 7.10 -6.06 23.07 12.92 13.09 1.93 16.63 -13.21%
DPS 3.79 0.00 4.92 3.24 1.86 0.00 0.00 -
NAPS 1.26 1.25 1.58 1.45 2.42 1.77 1.47 -2.53%
Adjusted Per Share Value based on latest NOSH - 513,030
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 12.91 11.52 17.24 22.90 24.25 0.86 4.66 18.50%
EPS 3.01 -1.71 4.95 2.64 1.24 0.18 1.54 11.81%
DPS 1.61 0.00 1.06 0.66 0.18 0.00 0.00 -
NAPS 0.5338 0.3536 0.339 0.2958 0.2297 0.1622 0.1358 25.61%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.90 0.95 1.79 3.00 1.10 1.12 0.84 -
P/RPS 2.95 2.33 2.23 2.67 0.43 11.94 1.67 9.94%
P/EPS 12.67 -15.69 7.76 23.22 8.40 58.14 5.05 16.56%
EY 7.89 -6.37 12.89 4.31 11.90 1.72 19.80 -14.21%
DY 4.22 0.00 2.75 1.08 1.69 0.00 0.00 -
P/NAPS 0.71 0.76 1.13 2.07 0.45 0.63 0.57 3.72%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 27/08/09 27/08/08 29/08/07 28/08/06 23/08/05 18/08/04 -
Price 1.08 1.31 1.00 2.59 0.93 1.09 0.60 -
P/RPS 3.54 3.22 1.24 2.31 0.36 11.62 1.19 19.91%
P/EPS 15.20 -21.63 4.33 20.05 7.11 56.58 3.61 27.05%
EY 6.58 -4.62 23.07 4.99 14.07 1.77 27.72 -21.30%
DY 3.51 0.00 4.92 1.25 2.00 0.00 0.00 -
P/NAPS 0.86 1.05 0.63 1.79 0.38 0.62 0.41 13.13%

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