[E&O] YoY TTM Result on 30-Sep-2006 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 25.21%
YoY- 661.64%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 340,484 329,047 622,781 687,366 60,297 111,050 33,841 46.87%
PBT -24,566 138,125 132,153 68,392 5,293 41,996 -29,221 -2.84%
Tax -4,966 -11,288 6,711 -5,634 -112 -113 1,376 -
NP -29,532 126,837 138,864 62,758 5,181 41,883 -27,845 0.98%
-
NP to SH -32,032 110,214 71,082 39,118 5,136 41,883 -27,845 2.35%
-
Tax Rate - 8.17% -5.08% 8.24% 2.12% 0.27% - -
Total Cost 370,016 202,210 483,917 624,608 55,116 69,167 61,686 34.75%
-
Net Worth 873,983 786,362 728,086 532,026 325,717 336,555 300,947 19.42%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 26,532 16,614 4,442 - - 2,323 -
Div Payout % - 24.07% 23.37% 11.36% - - 0.00% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 873,983 786,362 728,086 532,026 325,717 336,555 300,947 19.42%
NOSH 710,555 591,250 527,598 332,516 218,602 230,517 233,292 20.37%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -8.67% 38.55% 22.30% 9.13% 8.59% 37.72% -82.28% -
ROE -3.67% 14.02% 9.76% 7.35% 1.58% 12.44% -9.25% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 47.92 55.65 118.04 206.72 27.58 48.17 14.51 22.01%
EPS -4.51 18.64 13.47 11.76 2.35 18.17 -11.94 -14.96%
DPS 0.00 4.49 3.15 1.34 0.00 0.00 1.00 -
NAPS 1.23 1.33 1.38 1.60 1.49 1.46 1.29 -0.78%
Adjusted Per Share Value based on latest NOSH - 332,516
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 13.54 13.08 24.77 27.33 2.40 4.42 1.35 46.80%
EPS -1.27 4.38 2.83 1.56 0.20 1.67 -1.11 2.26%
DPS 0.00 1.06 0.66 0.18 0.00 0.00 0.09 -
NAPS 0.3476 0.3127 0.2895 0.2116 0.1295 0.1338 0.1197 19.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.45 0.81 2.70 1.06 1.13 0.63 1.25 -
P/RPS 3.03 1.46 2.29 0.51 4.10 1.31 8.62 -15.97%
P/EPS -32.16 4.35 20.04 9.01 48.10 3.47 -10.47 20.54%
EY -3.11 23.01 4.99 11.10 2.08 28.84 -9.55 -17.04%
DY 0.00 5.54 1.17 1.26 0.00 0.00 0.80 -
P/NAPS 1.18 0.61 1.96 0.66 0.76 0.43 0.97 3.31%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 26/11/08 27/11/07 29/11/06 25/11/05 30/11/04 19/11/03 -
Price 0.88 0.56 2.40 1.39 1.02 0.73 1.08 -
P/RPS 1.84 1.01 2.03 0.67 3.70 1.52 7.45 -20.77%
P/EPS -19.52 3.00 17.81 11.82 43.41 4.02 -9.05 13.65%
EY -5.12 33.29 5.61 8.46 2.30 24.89 -11.05 -12.02%
DY 0.00 8.01 1.31 0.96 0.00 0.00 0.93 -
P/NAPS 0.72 0.42 1.74 0.87 0.68 0.50 0.84 -2.53%

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