[E&O] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -1.7%
YoY- 49.39%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 354,772 516,399 568,800 679,982 685,948 519,219 508,796 -21.38%
PBT 61,956 194,565 239,697 145,758 181,548 91,618 60,477 1.62%
Tax -3,724 -14,112 -15,600 -6,596 -31,448 13,088 12,021 -
NP 58,232 180,453 224,097 139,162 150,100 104,706 72,498 -13.60%
-
NP to SH 43,376 128,854 159,445 59,914 60,948 61,178 40,312 5.00%
-
Tax Rate 6.01% 7.25% 6.51% 4.53% 17.32% -14.29% -19.88% -
Total Cost 296,540 335,946 344,702 540,820 535,848 414,513 436,297 -22.71%
-
Net Worth 852,413 825,786 832,949 726,549 743,893 585,616 600,828 26.28%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 26,638 35,369 - - 16,613 - -
Div Payout % - 20.67% 22.18% - - 27.16% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 852,413 825,786 832,949 726,549 743,893 585,616 600,828 26.28%
NOSH 539,502 532,765 530,541 526,485 513,030 415,330 385,146 25.21%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.41% 34.94% 39.40% 20.47% 21.88% 20.17% 14.25% -
ROE 5.09% 15.60% 19.14% 8.25% 8.19% 10.45% 6.71% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 65.76 96.93 107.21 129.16 133.71 125.01 132.10 -37.21%
EPS 8.04 24.19 30.05 11.38 11.88 14.74 10.47 -16.15%
DPS 0.00 5.00 6.67 0.00 0.00 4.00 0.00 -
NAPS 1.58 1.55 1.57 1.38 1.45 1.41 1.56 0.85%
Adjusted Per Share Value based on latest NOSH - 527,598
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.85 24.53 27.02 32.30 32.59 24.67 24.17 -21.39%
EPS 2.06 6.12 7.57 2.85 2.90 2.91 1.92 4.80%
DPS 0.00 1.27 1.68 0.00 0.00 0.79 0.00 -
NAPS 0.4049 0.3923 0.3957 0.3452 0.3534 0.2782 0.2854 26.28%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.79 1.80 2.68 2.70 3.00 2.17 1.91 -
P/RPS 2.72 1.86 2.50 2.09 2.24 1.74 1.45 52.15%
P/EPS 22.26 7.44 8.92 23.73 25.25 14.73 18.25 14.17%
EY 4.49 13.44 11.21 4.21 3.96 6.79 5.48 -12.44%
DY 0.00 2.78 2.49 0.00 0.00 1.84 0.00 -
P/NAPS 1.13 1.16 1.71 1.96 2.07 1.54 1.22 -4.98%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 27/02/08 27/11/07 29/08/07 29/05/07 27/02/07 -
Price 1.00 1.58 2.28 2.40 2.59 3.00 2.10 -
P/RPS 1.52 1.63 2.13 1.86 1.94 2.40 1.59 -2.95%
P/EPS 12.44 6.53 7.59 21.09 21.80 20.37 20.06 -27.30%
EY 8.04 15.31 13.18 4.74 4.59 4.91 4.98 37.66%
DY 0.00 3.16 2.92 0.00 0.00 1.33 0.00 -
P/NAPS 0.63 1.02 1.45 1.74 1.79 2.13 1.35 -39.86%

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