[E&O] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -15.54%
YoY- -134.61%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 555,789 300,844 324,770 289,671 433,605 575,841 609,852 -1.53%
PBT 141,322 101,283 101,088 -44,115 164,667 123,386 53,938 17.39%
Tax -34,592 -25,255 -20,298 3,227 -7,181 2,722 -8,159 27.19%
NP 106,730 76,028 80,790 -40,888 157,486 126,108 45,779 15.13%
-
NP to SH 101,722 73,875 75,692 -43,070 124,461 66,271 31,242 21.72%
-
Tax Rate 24.48% 24.94% 20.08% - 4.36% -2.21% 15.13% -
Total Cost 449,059 224,816 243,980 330,559 276,119 449,733 564,073 -3.72%
-
Net Worth 1,327,795 1,340,543 1,342,425 889,084 852,413 743,893 577,611 14.86%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 46,889 21,274 40,429 - 26,532 16,614 4,442 48.05%
Div Payout % 46.10% 28.80% 53.41% - 21.32% 25.07% 14.22% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,327,795 1,340,543 1,342,425 889,084 852,413 743,893 577,611 14.86%
NOSH 1,106,496 1,081,083 1,065,416 711,267 539,502 513,030 241,951 28.80%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 19.20% 25.27% 24.88% -14.12% 36.32% 21.90% 7.51% -
ROE 7.66% 5.51% 5.64% -4.84% 14.60% 8.91% 5.41% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 50.23 27.83 30.48 40.73 80.37 112.24 255.51 -23.72%
EPS 9.19 6.83 7.10 -6.06 23.07 12.92 13.09 -5.72%
DPS 4.25 1.97 3.79 0.00 4.92 3.24 1.86 14.75%
NAPS 1.20 1.24 1.26 1.25 1.58 1.45 2.42 -11.02%
Adjusted Per Share Value based on latest NOSH - 711,267
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 27.11 14.67 15.84 14.13 21.15 28.09 29.74 -1.52%
EPS 4.96 3.60 3.69 -2.10 6.07 3.23 1.52 21.76%
DPS 2.29 1.04 1.97 0.00 1.29 0.81 0.22 47.71%
NAPS 0.6476 0.6538 0.6547 0.4336 0.4157 0.3628 0.2817 14.86%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.40 1.61 0.90 0.95 1.79 3.00 1.10 -
P/RPS 2.79 5.79 2.95 2.33 2.23 2.67 0.43 36.53%
P/EPS 15.23 23.56 12.67 -15.69 7.76 23.22 8.40 10.41%
EY 6.57 4.24 7.89 -6.37 12.89 4.31 11.90 -9.41%
DY 3.04 1.22 4.22 0.00 2.75 1.08 1.69 10.27%
P/NAPS 1.17 1.30 0.71 0.76 1.13 2.07 0.45 17.24%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 25/08/11 24/08/10 27/08/09 27/08/08 29/08/07 28/08/06 -
Price 1.62 1.45 1.08 1.31 1.00 2.59 0.93 -
P/RPS 3.23 5.21 3.54 3.22 1.24 2.31 0.36 44.10%
P/EPS 17.62 21.22 15.20 -21.63 4.33 20.05 7.11 16.31%
EY 5.67 4.71 6.58 -4.62 23.07 4.99 14.07 -14.04%
DY 2.62 1.36 3.51 0.00 4.92 1.25 2.00 4.59%
P/NAPS 1.35 1.17 0.86 1.05 0.63 1.79 0.38 23.50%

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