[E&O] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 8.41%
YoY- 250.41%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 622,781 687,366 60,297 111,050 33,841 83,734 57,935 48.53%
PBT 132,153 68,392 5,293 41,996 -29,221 -20,817 -2,543 -
Tax 6,711 -5,634 -112 -113 1,376 -3,772 2,332 19.25%
NP 138,864 62,758 5,181 41,883 -27,845 -24,589 -211 -
-
NP to SH 71,082 39,118 5,136 41,883 -27,845 -24,589 -5,322 -
-
Tax Rate -5.08% 8.24% 2.12% 0.27% - - - -
Total Cost 483,917 624,608 55,116 69,167 61,686 108,323 58,146 42.33%
-
Net Worth 728,086 532,026 325,717 336,555 300,947 330,238 353,444 12.79%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 16,614 4,442 - - 2,323 2,324 1,787 44.98%
Div Payout % 23.37% 11.36% - - 0.00% 0.00% 0.00% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 728,086 532,026 325,717 336,555 300,947 330,238 353,444 12.79%
NOSH 527,598 332,516 218,602 230,517 233,292 232,562 232,820 14.60%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 22.30% 9.13% 8.59% 37.72% -82.28% -29.37% -0.36% -
ROE 9.76% 7.35% 1.58% 12.44% -9.25% -7.45% -1.51% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 118.04 206.72 27.58 48.17 14.51 36.00 24.88 29.61%
EPS 13.47 11.76 2.35 18.17 -11.94 -10.57 -2.29 -
DPS 3.15 1.34 0.00 0.00 1.00 1.00 0.77 26.45%
NAPS 1.38 1.60 1.49 1.46 1.29 1.42 1.5181 -1.57%
Adjusted Per Share Value based on latest NOSH - 230,517
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 24.77 27.33 2.40 4.42 1.35 3.33 2.30 48.57%
EPS 2.83 1.56 0.20 1.67 -1.11 -0.98 -0.21 -
DPS 0.66 0.18 0.00 0.00 0.09 0.09 0.07 45.32%
NAPS 0.2895 0.2116 0.1295 0.1338 0.1197 0.1313 0.1406 12.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.70 1.06 1.13 0.63 1.25 0.58 0.66 -
P/RPS 2.29 0.51 4.10 1.31 8.62 1.61 2.65 -2.40%
P/EPS 20.04 9.01 48.10 3.47 -10.47 -5.49 -28.87 -
EY 4.99 11.10 2.08 28.84 -9.55 -18.23 -3.46 -
DY 1.17 1.26 0.00 0.00 0.80 1.72 1.16 0.14%
P/NAPS 1.96 0.66 0.76 0.43 0.97 0.41 0.43 28.75%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 29/11/06 25/11/05 30/11/04 19/11/03 26/11/02 08/11/01 -
Price 2.40 1.39 1.02 0.73 1.08 0.51 0.67 -
P/RPS 2.03 0.67 3.70 1.52 7.45 1.42 2.69 -4.58%
P/EPS 17.81 11.82 43.41 4.02 -9.05 -4.82 -29.31 -
EY 5.61 8.46 2.30 24.89 -11.05 -20.73 -3.41 -
DY 1.31 0.96 0.00 0.00 0.93 1.96 1.15 2.19%
P/NAPS 1.74 0.87 0.68 0.50 0.84 0.36 0.44 25.73%

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