[E&O] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 46.43%
YoY- -205.89%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 651,356 399,665 226,915 360,316 312,600 564,222 690,555 -0.96%
PBT 182,575 136,471 69,925 3,332 24,681 226,033 62,569 19.52%
Tax -41,970 -38,355 -4,890 -17,038 -314 -7,628 5,053 -
NP 140,605 98,116 65,035 -13,706 24,367 218,405 67,622 12.96%
-
NP to SH 133,870 94,823 61,940 -17,159 16,205 150,528 40,563 21.99%
-
Tax Rate 22.99% 28.10% 6.99% 511.34% 1.27% 3.37% -8.08% -
Total Cost 510,751 301,549 161,880 374,022 288,233 345,817 622,933 -3.25%
-
Net Worth 1,348,482 1,239,932 1,265,999 1,284,612 869,859 833,122 601,604 14.38%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 46,889 21,274 40,429 - - 43,146 4,442 48.05%
Div Payout % 35.03% 22.44% 65.27% - - 28.66% 10.95% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,348,482 1,239,932 1,265,999 1,284,612 869,859 833,122 601,604 14.38%
NOSH 1,105,313 1,097,285 1,054,999 1,070,510 654,029 530,651 385,643 19.16%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 21.59% 24.55% 28.66% -3.80% 7.79% 38.71% 9.79% -
ROE 9.93% 7.65% 4.89% -1.34% 1.86% 18.07% 6.74% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 58.93 36.42 21.51 33.66 47.80 106.33 179.07 -16.89%
EPS 12.11 8.64 5.87 -1.60 2.48 28.37 10.52 2.37%
DPS 4.25 1.94 3.80 0.00 0.00 8.13 1.15 24.31%
NAPS 1.22 1.13 1.20 1.20 1.33 1.57 1.56 -4.01%
Adjusted Per Share Value based on latest NOSH - 1,070,510
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.90 15.89 9.02 14.33 12.43 22.44 27.46 -0.96%
EPS 5.32 3.77 2.46 -0.68 0.64 5.99 1.61 22.02%
DPS 1.86 0.85 1.61 0.00 0.00 1.72 0.18 47.53%
NAPS 0.5362 0.4931 0.5034 0.5108 0.3459 0.3313 0.2392 14.38%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.56 1.40 1.18 1.05 0.43 2.68 1.91 -
P/RPS 2.65 3.84 5.49 3.12 0.90 2.52 1.07 16.30%
P/EPS 12.88 16.20 20.10 -65.51 17.35 9.45 18.16 -5.55%
EY 7.76 6.17 4.98 -1.53 5.76 10.58 5.51 5.86%
DY 2.72 1.38 3.22 0.00 0.00 3.03 0.60 28.61%
P/NAPS 1.28 1.24 0.98 0.87 0.32 1.71 1.22 0.80%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 25/02/11 23/02/10 26/02/09 27/02/08 27/02/07 -
Price 1.55 1.57 1.16 0.99 0.50 2.28 2.10 -
P/RPS 2.63 4.31 5.39 2.94 1.05 2.14 1.17 14.43%
P/EPS 12.80 18.17 19.76 -61.76 20.18 8.04 19.97 -7.13%
EY 7.81 5.50 5.06 -1.62 4.96 12.44 5.01 7.67%
DY 2.74 1.23 3.28 0.00 0.00 3.57 0.55 30.65%
P/NAPS 1.27 1.39 0.97 0.83 0.38 1.45 1.35 -1.01%

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