[E&O] YoY TTM Result on 31-Mar-2005 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 16.81%
YoY- -25.33%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 516,399 519,219 499,917 21,130 117,929 33,449 91,156 33.48%
PBT 194,565 91,618 41,103 16,771 17,069 -32,505 -21,253 -
Tax -14,112 13,088 -10,745 -1,429 3,478 236 1,976 -
NP 180,453 104,706 30,358 15,342 20,547 -32,269 -19,277 -
-
NP to SH 128,854 61,178 22,043 15,342 20,547 -32,269 -24,388 -
-
Tax Rate 7.25% -14.29% 26.14% 8.52% -20.38% - - -
Total Cost 335,946 414,513 469,559 5,788 97,382 65,718 110,433 20.35%
-
Net Worth 534,071 701,956 555,322 339,607 266,959 311,371 342,698 7.66%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 26,532 16,614 4,442 - - 2,323 2,324 50.00%
Div Payout % 20.59% 27.16% 20.15% - - 0.00% 0.00% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 534,071 701,956 555,322 339,607 266,959 311,371 342,698 7.66%
NOSH 534,071 415,358 232,472 229,464 187,999 232,367 232,432 14.85%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 34.94% 20.17% 6.07% 72.61% 17.42% -96.47% -21.15% -
ROE 24.13% 8.72% 3.97% 4.52% 7.70% -10.36% -7.12% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 96.69 125.01 225.06 9.21 62.73 14.39 39.22 16.21%
EPS 24.13 14.73 9.92 6.69 10.93 -13.89 -10.49 -
DPS 4.97 4.00 2.00 0.00 0.00 1.00 1.00 30.60%
NAPS 1.00 1.69 2.50 1.48 1.42 1.34 1.4744 -6.26%
Adjusted Per Share Value based on latest NOSH - 229,464
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 24.55 24.69 23.77 1.00 5.61 1.59 4.33 33.49%
EPS 6.13 2.91 1.05 0.73 0.98 -1.53 -1.16 -
DPS 1.26 0.79 0.21 0.00 0.00 0.11 0.11 50.08%
NAPS 0.2539 0.3337 0.264 0.1615 0.1269 0.148 0.1629 7.66%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.80 2.17 0.94 0.70 0.99 0.54 0.66 -
P/RPS 1.86 1.74 0.42 7.60 1.58 3.75 1.68 1.70%
P/EPS 7.46 14.73 9.47 10.47 9.06 -3.89 -6.29 -
EY 13.40 6.79 10.56 9.55 11.04 -25.72 -15.90 -
DY 2.76 1.84 2.13 0.00 0.00 1.85 1.52 10.44%
P/NAPS 1.80 1.28 0.38 0.47 0.70 0.40 0.45 25.96%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 29/05/07 29/05/06 27/05/05 28/05/04 30/05/03 29/05/02 -
Price 1.58 3.00 1.33 1.07 0.91 0.56 0.90 -
P/RPS 1.63 2.40 0.59 11.62 1.45 3.89 2.29 -5.50%
P/EPS 6.55 20.37 13.40 16.00 8.33 -4.03 -8.58 -
EY 15.27 4.91 7.46 6.25 12.01 -24.80 -11.66 -
DY 3.14 1.33 1.50 0.00 0.00 1.79 1.11 18.90%
P/NAPS 1.58 1.78 0.53 0.72 0.64 0.42 0.61 17.17%

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