[E&O] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 18.77%
YoY- -13.24%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 687,366 60,297 111,050 33,841 83,734 57,935 126,319 32.60%
PBT 68,392 5,293 41,996 -29,221 -20,817 -2,543 10,715 36.17%
Tax -5,634 -112 -113 1,376 -3,772 2,332 -4,715 3.01%
NP 62,758 5,181 41,883 -27,845 -24,589 -211 6,000 47.85%
-
NP to SH 39,118 5,136 41,883 -27,845 -24,589 -5,322 6,000 36.66%
-
Tax Rate 8.24% 2.12% 0.27% - - - 44.00% -
Total Cost 624,608 55,116 69,167 61,686 108,323 58,146 120,319 31.57%
-
Net Worth 532,026 325,717 336,555 300,947 330,238 353,444 269,335 12.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,442 - - 2,323 2,324 1,787 3,589 3.61%
Div Payout % 11.36% - - 0.00% 0.00% 0.00% 59.82% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 532,026 325,717 336,555 300,947 330,238 353,444 269,335 12.00%
NOSH 332,516 218,602 230,517 233,292 232,562 232,820 102,666 21.62%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.13% 8.59% 37.72% -82.28% -29.37% -0.36% 4.75% -
ROE 7.35% 1.58% 12.44% -9.25% -7.45% -1.51% 2.23% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 206.72 27.58 48.17 14.51 36.00 24.88 123.04 9.02%
EPS 11.76 2.35 18.17 -11.94 -10.57 -2.29 5.84 12.36%
DPS 1.34 0.00 0.00 1.00 1.00 0.77 3.50 -14.78%
NAPS 1.60 1.49 1.46 1.29 1.42 1.5181 2.6234 -7.90%
Adjusted Per Share Value based on latest NOSH - 233,292
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 27.33 2.40 4.42 1.35 3.33 2.30 5.02 32.61%
EPS 1.56 0.20 1.67 -1.11 -0.98 -0.21 0.24 36.59%
DPS 0.18 0.00 0.00 0.09 0.09 0.07 0.14 4.27%
NAPS 0.2116 0.1295 0.1338 0.1197 0.1313 0.1406 0.1071 12.01%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.06 1.13 0.63 1.25 0.58 0.66 2.04 -
P/RPS 0.51 4.10 1.31 8.62 1.61 2.65 1.66 -17.84%
P/EPS 9.01 48.10 3.47 -10.47 -5.49 -28.87 34.91 -20.19%
EY 11.10 2.08 28.84 -9.55 -18.23 -3.46 2.86 25.34%
DY 1.26 0.00 0.00 0.80 1.72 1.16 1.72 -5.05%
P/NAPS 0.66 0.76 0.43 0.97 0.41 0.43 0.78 -2.74%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 25/11/05 30/11/04 19/11/03 26/11/02 08/11/01 21/11/00 -
Price 1.39 1.02 0.73 1.08 0.51 0.67 1.68 -
P/RPS 0.67 3.70 1.52 7.45 1.42 2.69 1.37 -11.23%
P/EPS 11.82 43.41 4.02 -9.05 -4.82 -29.31 28.75 -13.76%
EY 8.46 2.30 24.89 -11.05 -20.73 -3.41 3.48 15.94%
DY 0.96 0.00 0.00 0.93 1.96 1.15 2.08 -12.08%
P/NAPS 0.87 0.68 0.50 0.84 0.36 0.44 0.64 5.24%

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