[E&O] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -68.64%
YoY- 95.04%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 564,222 690,555 196,513 20,796 121,764 55,208 79,433 38.62%
PBT 226,033 62,569 24,341 13,828 5,424 -29,047 -3,932 -
Tax -7,628 5,053 -4,647 -694 1,310 -3,118 3,088 -
NP 218,405 67,622 19,694 13,134 6,734 -32,165 -844 -
-
NP to SH 150,528 40,563 14,298 13,134 6,734 -32,165 -5,955 -
-
Tax Rate 3.37% -8.08% 19.09% 5.02% -24.15% - - -
Total Cost 345,817 622,933 176,819 7,662 115,030 87,373 80,277 27.54%
-
Net Worth 833,122 601,604 540,484 343,166 330,202 323,265 351,999 15.43%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 43,146 4,442 - 3,759 2,323 2,324 1,787 69.96%
Div Payout % 28.66% 10.95% - 28.63% 34.51% 0.00% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 833,122 601,604 540,484 343,166 330,202 323,265 351,999 15.43%
NOSH 530,651 385,643 220,606 236,666 232,536 232,565 231,578 14.81%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 38.71% 9.79% 10.02% 63.16% 5.53% -58.26% -1.06% -
ROE 18.07% 6.74% 2.65% 3.83% 2.04% -9.95% -1.69% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 106.33 179.07 89.08 8.79 52.36 23.74 34.30 20.74%
EPS 28.37 10.52 6.48 5.55 2.90 -13.83 -2.57 -
DPS 8.13 1.15 0.00 1.59 1.00 1.00 0.77 48.08%
NAPS 1.57 1.56 2.45 1.45 1.42 1.39 1.52 0.54%
Adjusted Per Share Value based on latest NOSH - 236,666
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 26.80 32.81 9.34 0.99 5.78 2.62 3.77 38.64%
EPS 7.15 1.93 0.68 0.62 0.32 -1.53 -0.28 -
DPS 2.05 0.21 0.00 0.18 0.11 0.11 0.08 71.66%
NAPS 0.3958 0.2858 0.2568 0.163 0.1569 0.1536 0.1672 15.43%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.68 1.91 1.01 0.72 1.19 0.68 0.70 -
P/RPS 2.52 1.07 1.13 8.19 2.27 2.86 2.04 3.58%
P/EPS 9.45 18.16 15.58 12.97 41.09 -4.92 -27.22 -
EY 10.58 5.51 6.42 7.71 2.43 -20.34 -3.67 -
DY 3.03 0.60 0.00 2.21 0.84 1.47 1.10 18.38%
P/NAPS 1.71 1.22 0.41 0.50 0.84 0.49 0.46 24.45%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 24/02/06 25/02/05 27/02/04 24/02/03 27/02/02 -
Price 2.28 2.10 1.00 0.76 1.15 0.58 0.64 -
P/RPS 2.14 1.17 1.12 8.65 2.20 2.44 1.87 2.27%
P/EPS 8.04 19.97 15.43 13.69 39.71 -4.19 -24.89 -
EY 12.44 5.01 6.48 7.30 2.52 -23.85 -4.02 -
DY 3.57 0.55 0.00 2.09 0.87 1.72 1.21 19.75%
P/NAPS 1.45 1.35 0.41 0.52 0.81 0.42 0.42 22.92%

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