[E&O] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 7.26%
YoY- 81.71%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 275,825 340,484 329,047 622,781 687,366 60,297 111,050 16.36%
PBT 85,739 -24,566 138,125 132,153 68,392 5,293 41,996 12.62%
Tax -11,891 -4,966 -11,288 6,711 -5,634 -112 -113 117.20%
NP 73,848 -29,532 126,837 138,864 62,758 5,181 41,883 9.90%
-
NP to SH 69,266 -32,032 110,214 71,082 39,118 5,136 41,883 8.74%
-
Tax Rate 13.87% - 8.17% -5.08% 8.24% 2.12% 0.27% -
Total Cost 201,977 370,016 202,210 483,917 624,608 55,116 69,167 19.54%
-
Net Worth 1,334,812 873,983 786,362 728,086 532,026 325,717 336,555 25.80%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 40,429 - 26,532 16,614 4,442 - - -
Div Payout % 58.37% - 24.07% 23.37% 11.36% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,334,812 873,983 786,362 728,086 532,026 325,717 336,555 25.80%
NOSH 1,059,375 710,555 591,250 527,598 332,516 218,602 230,517 28.92%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 26.77% -8.67% 38.55% 22.30% 9.13% 8.59% 37.72% -
ROE 5.19% -3.67% 14.02% 9.76% 7.35% 1.58% 12.44% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 26.04 47.92 55.65 118.04 206.72 27.58 48.17 -9.73%
EPS 6.54 -4.51 18.64 13.47 11.76 2.35 18.17 -15.65%
DPS 3.80 0.00 4.49 3.15 1.34 0.00 0.00 -
NAPS 1.26 1.23 1.33 1.38 1.60 1.49 1.46 -2.42%
Adjusted Per Share Value based on latest NOSH - 527,598
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.97 13.54 13.08 24.77 27.33 2.40 4.42 16.35%
EPS 2.75 -1.27 4.38 2.83 1.56 0.20 1.67 8.66%
DPS 1.61 0.00 1.06 0.66 0.18 0.00 0.00 -
NAPS 0.5308 0.3476 0.3127 0.2895 0.2116 0.1295 0.1338 25.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.18 1.45 0.81 2.70 1.06 1.13 0.63 -
P/RPS 4.53 3.03 1.46 2.29 0.51 4.10 1.31 22.95%
P/EPS 18.05 -32.16 4.35 20.04 9.01 48.10 3.47 31.61%
EY 5.54 -3.11 23.01 4.99 11.10 2.08 28.84 -24.03%
DY 3.22 0.00 5.54 1.17 1.26 0.00 0.00 -
P/NAPS 0.94 1.18 0.61 1.96 0.66 0.76 0.43 13.91%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 26/11/09 26/11/08 27/11/07 29/11/06 25/11/05 30/11/04 -
Price 1.17 0.88 0.56 2.40 1.39 1.02 0.73 -
P/RPS 4.49 1.84 1.01 2.03 0.67 3.70 1.52 19.77%
P/EPS 17.89 -19.52 3.00 17.81 11.82 43.41 4.02 28.23%
EY 5.59 -5.12 33.29 5.61 8.46 2.30 24.89 -22.02%
DY 3.25 0.00 8.01 1.31 0.96 0.00 0.00 -
P/NAPS 0.93 0.72 0.42 1.74 0.87 0.68 0.50 10.89%

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