[E&O] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -0.32%
YoY- -32.32%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 499,917 21,130 117,929 33,449 91,156 79,413 106,477 29.38%
PBT 41,103 16,771 17,069 -32,505 -21,253 13,080 8,090 31.09%
Tax -10,745 -1,429 3,478 236 1,976 -4,407 -3,710 19.38%
NP 30,358 15,342 20,547 -32,269 -19,277 8,673 4,380 38.06%
-
NP to SH 22,043 15,342 20,547 -32,269 -24,388 8,673 3,599 35.24%
-
Tax Rate 26.14% 8.52% -20.38% - - 33.69% 45.86% -
Total Cost 469,559 5,788 97,382 65,718 110,433 70,740 102,097 28.94%
-
Net Worth 555,322 339,607 266,959 311,371 342,698 295,466 320,772 9.57%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 4,442 - - 2,323 2,324 1,787 3,589 3.61%
Div Payout % 20.15% - - 0.00% 0.00% 20.61% 99.72% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 555,322 339,607 266,959 311,371 342,698 295,466 320,772 9.57%
NOSH 232,472 229,464 187,999 232,367 232,432 119,158 102,545 14.60%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.07% 72.61% 17.42% -96.47% -21.15% 10.92% 4.11% -
ROE 3.97% 4.52% 7.70% -10.36% -7.12% 2.94% 1.12% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 225.06 9.21 62.73 14.39 39.22 66.64 103.83 13.75%
EPS 9.92 6.69 10.93 -13.89 -10.49 7.28 3.51 18.89%
DPS 2.00 0.00 0.00 1.00 1.00 1.50 3.50 -8.90%
NAPS 2.50 1.48 1.42 1.34 1.4744 2.4796 3.1281 -3.66%
Adjusted Per Share Value based on latest NOSH - 232,367
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 23.77 1.00 5.61 1.59 4.33 3.78 5.06 29.39%
EPS 1.05 0.73 0.98 -1.53 -1.16 0.41 0.17 35.43%
DPS 0.21 0.00 0.00 0.11 0.11 0.08 0.17 3.58%
NAPS 0.264 0.1615 0.1269 0.148 0.1629 0.1405 0.1525 9.57%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.94 0.70 0.99 0.54 0.66 0.80 2.75 -
P/RPS 0.42 7.60 1.58 3.75 1.68 1.20 2.65 -26.42%
P/EPS 9.47 10.47 9.06 -3.89 -6.29 10.99 78.36 -29.67%
EY 10.56 9.55 11.04 -25.72 -15.90 9.10 1.28 42.12%
DY 2.13 0.00 0.00 1.85 1.52 1.87 1.27 8.99%
P/NAPS 0.38 0.47 0.70 0.40 0.45 0.32 0.88 -13.05%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 27/05/05 28/05/04 30/05/03 29/05/02 29/05/01 - -
Price 1.33 1.07 0.91 0.56 0.90 0.65 0.00 -
P/RPS 0.59 11.62 1.45 3.89 2.29 0.98 0.00 -
P/EPS 13.40 16.00 8.33 -4.03 -8.58 8.93 0.00 -
EY 7.46 6.25 12.01 -24.80 -11.66 11.20 0.00 -
DY 1.50 0.00 0.00 1.79 1.11 2.31 0.00 -
P/NAPS 0.53 0.72 0.64 0.42 0.61 0.26 0.00 -

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