[E&O] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 51.76%
YoY- 177.54%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 568,800 679,982 685,948 519,219 508,796 472,858 771,348 -18.33%
PBT 239,697 145,758 181,548 91,618 60,477 64,688 93,448 87.06%
Tax -15,600 -6,596 -31,448 13,088 12,021 6,158 -28,956 -33.71%
NP 224,097 139,162 150,100 104,706 72,498 70,846 64,492 128.89%
-
NP to SH 159,445 59,914 60,948 61,178 40,312 40,106 40,576 148.39%
-
Tax Rate 6.51% 4.53% 17.32% -14.29% -19.88% -9.52% 30.99% -
Total Cost 344,702 540,820 535,848 414,513 436,297 402,012 706,856 -37.96%
-
Net Worth 832,949 726,549 743,893 585,616 600,828 531,205 577,611 27.55%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 35,369 - - 16,613 - - - -
Div Payout % 22.18% - - 27.16% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 832,949 726,549 743,893 585,616 600,828 531,205 577,611 27.55%
NOSH 530,541 526,485 513,030 415,330 385,146 332,003 238,682 70.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 39.40% 20.47% 21.88% 20.17% 14.25% 14.98% 8.36% -
ROE 19.14% 8.25% 8.19% 10.45% 6.71% 7.55% 7.02% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 107.21 129.16 133.71 125.01 132.10 142.43 323.17 -51.98%
EPS 30.05 11.38 11.88 14.74 10.47 12.08 17.00 46.04%
DPS 6.67 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.57 1.38 1.45 1.41 1.56 1.60 2.42 -24.99%
Adjusted Per Share Value based on latest NOSH - 415,358
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.02 32.30 32.59 24.67 24.17 22.46 36.64 -18.33%
EPS 7.57 2.85 2.90 2.91 1.92 1.91 1.93 148.09%
DPS 1.68 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.3957 0.3452 0.3534 0.2782 0.2854 0.2524 0.2744 27.55%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.68 2.70 3.00 2.17 1.91 1.06 1.10 -
P/RPS 2.50 2.09 2.24 1.74 1.45 0.74 0.34 276.75%
P/EPS 8.92 23.73 25.25 14.73 18.25 8.77 6.47 23.79%
EY 11.21 4.21 3.96 6.79 5.48 11.40 15.45 -19.20%
DY 2.49 0.00 0.00 1.84 0.00 0.00 0.00 -
P/NAPS 1.71 1.96 2.07 1.54 1.22 0.66 0.45 142.92%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 29/08/07 29/05/07 27/02/07 29/11/06 28/08/06 -
Price 2.28 2.40 2.59 3.00 2.10 1.39 0.93 -
P/RPS 2.13 1.86 1.94 2.40 1.59 0.98 0.29 276.48%
P/EPS 7.59 21.09 21.80 20.37 20.06 11.51 5.47 24.33%
EY 13.18 4.74 4.59 4.91 4.98 8.69 18.28 -19.54%
DY 2.92 0.00 0.00 1.33 0.00 0.00 0.00 -
P/NAPS 1.45 1.74 1.79 2.13 1.35 0.87 0.38 143.59%

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