[E&O] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -19.19%
YoY- 110.62%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 297,068 305,278 354,772 516,399 568,800 679,982 685,948 -42.61%
PBT 13,185 32,878 61,956 194,565 239,697 145,758 181,548 -82.45%
Tax 2,797 -948 -3,724 -14,112 -15,600 -6,596 -31,448 -
NP 15,982 31,930 58,232 180,453 224,097 139,162 150,100 -77.38%
-
NP to SH 9,246 22,634 43,376 128,854 159,445 59,914 60,948 -71.39%
-
Tax Rate -21.21% 2.88% 6.01% 7.25% 6.51% 4.53% 17.32% -
Total Cost 281,085 273,348 296,540 335,946 344,702 540,820 535,848 -34.83%
-
Net Worth 870,146 831,580 852,413 825,786 832,949 726,549 743,893 10.96%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 26,638 35,369 - - -
Div Payout % - - - 20.67% 22.18% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 870,146 831,580 852,413 825,786 832,949 726,549 743,893 10.96%
NOSH 654,245 625,248 539,502 532,765 530,541 526,485 513,030 17.51%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.38% 10.46% 16.41% 34.94% 39.40% 20.47% 21.88% -
ROE 1.06% 2.72% 5.09% 15.60% 19.14% 8.25% 8.19% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 45.41 48.83 65.76 96.93 107.21 129.16 133.71 -51.16%
EPS 1.41 3.62 8.04 24.19 30.05 11.38 11.88 -75.69%
DPS 0.00 0.00 0.00 5.00 6.67 0.00 0.00 -
NAPS 1.33 1.33 1.58 1.55 1.57 1.38 1.45 -5.57%
Adjusted Per Share Value based on latest NOSH - 534,071
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 14.11 14.50 16.85 24.53 27.02 32.30 32.59 -42.62%
EPS 0.44 1.08 2.06 6.12 7.57 2.85 2.90 -71.38%
DPS 0.00 0.00 0.00 1.27 1.68 0.00 0.00 -
NAPS 0.4134 0.395 0.4049 0.3923 0.3957 0.3451 0.3534 10.96%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.43 0.81 1.79 1.80 2.68 2.70 3.00 -
P/RPS 0.95 1.66 2.72 1.86 2.50 2.09 2.24 -43.40%
P/EPS 30.42 22.38 22.26 7.44 8.92 23.73 25.25 13.15%
EY 3.29 4.47 4.49 13.44 11.21 4.21 3.96 -11.57%
DY 0.00 0.00 0.00 2.78 2.49 0.00 0.00 -
P/NAPS 0.32 0.61 1.13 1.16 1.71 1.96 2.07 -71.03%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 27/08/08 28/05/08 27/02/08 27/11/07 29/08/07 -
Price 0.50 0.56 1.00 1.58 2.28 2.40 2.59 -
P/RPS 1.10 1.15 1.52 1.63 2.13 1.86 1.94 -31.37%
P/EPS 35.38 15.47 12.44 6.53 7.59 21.09 21.80 37.89%
EY 2.83 6.46 8.04 15.31 13.18 4.74 4.59 -27.45%
DY 0.00 0.00 0.00 3.16 2.92 0.00 0.00 -
P/NAPS 0.38 0.42 0.63 1.02 1.45 1.74 1.79 -64.24%

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