[E&O] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 84.08%
YoY- 973.44%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 519,219 508,796 472,858 771,348 499,917 254,612 97,960 204.30%
PBT 91,618 60,477 64,688 93,448 44,641 31,856 10,110 335.24%
Tax 13,088 12,021 6,158 -28,956 -22,598 -9,042 -4,064 -
NP 104,706 72,498 70,846 64,492 22,043 22,813 6,046 570.53%
-
NP to SH 61,178 40,312 40,106 40,576 22,043 15,618 5,956 373.19%
-
Tax Rate -14.29% -19.88% -9.52% 30.99% 50.62% 28.38% 40.20% -
Total Cost 414,513 436,297 402,012 706,856 477,874 231,798 91,914 173.21%
-
Net Worth 585,616 600,828 531,205 577,611 554,959 541,496 326,266 47.74%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 16,613 - - - - - - -
Div Payout % 27.16% - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 585,616 600,828 531,205 577,611 554,959 541,496 326,266 47.74%
NOSH 415,330 385,146 332,003 238,682 221,983 221,018 218,970 53.28%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 20.17% 14.25% 14.98% 8.36% 4.41% 8.96% 6.17% -
ROE 10.45% 6.71% 7.55% 7.02% 3.97% 2.88% 1.83% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 125.01 132.10 142.43 323.17 225.20 115.20 44.74 98.50%
EPS 14.74 10.47 12.08 17.00 9.93 7.07 2.72 208.83%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.56 1.60 2.42 2.50 2.45 1.49 -3.61%
Adjusted Per Share Value based on latest NOSH - 238,682
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 24.67 24.17 22.46 36.64 23.75 12.10 4.65 204.49%
EPS 2.91 1.92 1.91 1.93 1.05 0.74 0.28 376.91%
DPS 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2782 0.2854 0.2524 0.2744 0.2636 0.2572 0.155 47.74%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.17 1.91 1.06 1.10 0.94 1.01 1.13 -
P/RPS 1.74 1.45 0.74 0.34 0.42 0.88 2.53 -22.10%
P/EPS 14.73 18.25 8.77 6.47 9.47 14.29 41.54 -49.93%
EY 6.79 5.48 11.40 15.45 10.56 7.00 2.41 99.60%
DY 1.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.22 0.66 0.45 0.38 0.41 0.76 60.19%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 29/11/06 28/08/06 29/05/06 24/02/06 25/11/05 -
Price 3.00 2.10 1.39 0.93 1.33 1.00 1.02 -
P/RPS 2.40 1.59 0.98 0.29 0.59 0.87 2.28 3.48%
P/EPS 20.37 20.06 11.51 5.47 13.39 14.15 37.50 -33.45%
EY 4.91 4.98 8.69 18.28 7.47 7.07 2.67 50.15%
DY 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.35 0.87 0.38 0.53 0.41 0.68 114.23%

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