[E&O] YoY TTM Result on 31-Dec-2002 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -30.81%
YoY- -440.13%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 196,513 20,796 121,764 55,208 79,433 88,014 78,785 -0.96%
PBT 24,341 13,828 5,424 -29,047 -3,932 8,485 6,045 -1.46%
Tax -4,647 -694 1,310 -3,118 3,088 -2,656 -3,921 -0.18%
NP 19,694 13,134 6,734 -32,165 -844 5,829 2,124 -2.33%
-
NP to SH 14,298 13,134 6,734 -32,165 -5,955 5,829 1,343 -2.48%
-
Tax Rate 19.09% 5.02% -24.15% - - 31.30% 64.86% -
Total Cost 176,819 7,662 115,030 87,373 80,277 82,185 76,661 -0.88%
-
Net Worth 540,484 343,166 330,202 323,265 351,999 272,207 316,577 -0.56%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 3,759 2,323 2,324 1,787 3,589 - -
Div Payout % - 28.63% 34.51% 0.00% 0.00% 61.57% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 540,484 343,166 330,202 323,265 351,999 272,207 316,577 -0.56%
NOSH 220,606 236,666 232,536 232,565 231,578 102,789 101,142 -0.82%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.02% 63.16% 5.53% -58.26% -1.06% 6.62% 2.70% -
ROE 2.65% 3.83% 2.04% -9.95% -1.69% 2.14% 0.42% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 89.08 8.79 52.36 23.74 34.30 85.63 77.89 -0.14%
EPS 6.48 5.55 2.90 -13.83 -2.57 5.67 1.33 -1.66%
DPS 0.00 1.59 1.00 1.00 0.77 3.50 0.00 -
NAPS 2.45 1.45 1.42 1.39 1.52 2.6482 3.13 0.26%
Adjusted Per Share Value based on latest NOSH - 232,565
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 9.58 1.01 5.94 2.69 3.87 4.29 3.84 -0.96%
EPS 0.70 0.64 0.33 -1.57 -0.29 0.28 0.07 -2.41%
DPS 0.00 0.18 0.11 0.11 0.09 0.18 0.00 -
NAPS 0.2636 0.1674 0.161 0.1577 0.1717 0.1328 0.1544 -0.56%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.01 0.72 1.19 0.68 0.70 1.50 0.00 -
P/RPS 1.13 8.19 2.27 2.86 2.04 1.75 0.00 -100.00%
P/EPS 15.58 12.97 41.09 -4.92 -27.22 26.45 0.00 -100.00%
EY 6.42 7.71 2.43 -20.34 -3.67 3.78 0.00 -100.00%
DY 0.00 2.21 0.84 1.47 1.10 2.33 0.00 -
P/NAPS 0.41 0.50 0.84 0.49 0.46 0.57 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 27/02/04 24/02/03 27/02/02 26/02/01 - -
Price 1.00 0.76 1.15 0.58 0.64 1.54 0.00 -
P/RPS 1.12 8.65 2.20 2.44 1.87 1.80 0.00 -100.00%
P/EPS 15.43 13.69 39.71 -4.19 -24.89 27.16 0.00 -100.00%
EY 6.48 7.30 2.52 -23.85 -4.02 3.68 0.00 -100.00%
DY 0.00 2.09 0.87 1.72 1.21 2.27 0.00 -
P/NAPS 0.41 0.52 0.81 0.42 0.42 0.58 0.00 -100.00%

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