[E&O] YoY TTM Result on 31-Dec-2007 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 111.77%
YoY- 271.1%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 226,915 360,316 312,600 564,222 690,555 196,513 20,796 48.90%
PBT 69,925 3,332 24,681 226,033 62,569 24,341 13,828 30.99%
Tax -4,890 -17,038 -314 -7,628 5,053 -4,647 -694 38.43%
NP 65,035 -13,706 24,367 218,405 67,622 19,694 13,134 30.53%
-
NP to SH 61,940 -17,159 16,205 150,528 40,563 14,298 13,134 29.48%
-
Tax Rate 6.99% 511.34% 1.27% 3.37% -8.08% 19.09% 5.02% -
Total Cost 161,880 374,022 288,233 345,817 622,933 176,819 7,662 66.22%
-
Net Worth 1,265,999 1,284,612 869,859 833,122 601,604 540,484 343,166 24.29%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 40,429 - - 43,146 4,442 - 3,759 48.54%
Div Payout % 65.27% - - 28.66% 10.95% - 28.63% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,265,999 1,284,612 869,859 833,122 601,604 540,484 343,166 24.29%
NOSH 1,054,999 1,070,510 654,029 530,651 385,643 220,606 236,666 28.27%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 28.66% -3.80% 7.79% 38.71% 9.79% 10.02% 63.16% -
ROE 4.89% -1.34% 1.86% 18.07% 6.74% 2.65% 3.83% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 21.51 33.66 47.80 106.33 179.07 89.08 8.79 16.07%
EPS 5.87 -1.60 2.48 28.37 10.52 6.48 5.55 0.93%
DPS 3.80 0.00 0.00 8.13 1.15 0.00 1.59 15.62%
NAPS 1.20 1.20 1.33 1.57 1.56 2.45 1.45 -3.10%
Adjusted Per Share Value based on latest NOSH - 530,651
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 9.02 14.33 12.43 22.44 27.46 7.81 0.83 48.80%
EPS 2.46 -0.68 0.64 5.99 1.61 0.57 0.52 29.54%
DPS 1.61 0.00 0.00 1.72 0.18 0.00 0.15 48.49%
NAPS 0.5034 0.5108 0.3459 0.3313 0.2392 0.2149 0.1365 24.28%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.18 1.05 0.43 2.68 1.91 1.01 0.72 -
P/RPS 5.49 3.12 0.90 2.52 1.07 1.13 8.19 -6.44%
P/EPS 20.10 -65.51 17.35 9.45 18.16 15.58 12.97 7.57%
EY 4.98 -1.53 5.76 10.58 5.51 6.42 7.71 -7.02%
DY 3.22 0.00 0.00 3.03 0.60 0.00 2.21 6.47%
P/NAPS 0.98 0.87 0.32 1.71 1.22 0.41 0.50 11.86%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 23/02/10 26/02/09 27/02/08 27/02/07 24/02/06 25/02/05 -
Price 1.16 0.99 0.50 2.28 2.10 1.00 0.76 -
P/RPS 5.39 2.94 1.05 2.14 1.17 1.12 8.65 -7.57%
P/EPS 19.76 -61.76 20.18 8.04 19.97 15.43 13.69 6.30%
EY 5.06 -1.62 4.96 12.44 5.01 6.48 7.30 -5.92%
DY 3.28 0.00 0.00 3.57 0.55 0.00 2.09 7.79%
P/NAPS 0.97 0.83 0.38 1.45 1.35 0.41 0.52 10.94%

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