[E&O] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 113.55%
YoY- -53.43%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 352,375 278,668 188,674 73,915 304,449 222,801 152,639 74.76%
PBT 93,025 51,345 29,997 9,498 -38,124 9,889 16,439 217.88%
Tax -18,630 -21,007 -11,507 -3,771 6,067 2,098 -474 1058.58%
NP 74,395 30,338 18,490 5,727 -32,057 11,987 15,965 179.24%
-
NP to SH 70,514 27,052 16,561 5,050 -37,276 6,935 11,317 238.98%
-
Tax Rate 20.03% 40.91% 38.36% 39.70% - -21.22% 2.88% -
Total Cost 277,980 248,330 170,184 68,188 336,506 210,814 136,674 60.59%
-
Net Worth 1,330,442 1,283,098 870,514 889,084 832,067 870,146 831,580 36.83%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 40,445 - - - - - - -
Div Payout % 57.36% - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,330,442 1,283,098 870,514 889,084 832,067 870,146 831,580 36.83%
NOSH 1,064,354 1,069,249 707,735 711,267 665,653 654,245 625,248 42.61%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 21.11% 10.89% 9.80% 7.75% -10.53% 5.38% 10.46% -
ROE 5.30% 2.11% 1.90% 0.57% -4.48% 0.80% 1.36% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 33.11 26.06 26.66 10.39 45.74 34.05 24.41 22.55%
EPS 6.63 2.53 2.34 0.71 -5.60 1.06 1.81 137.81%
DPS 3.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.20 1.23 1.25 1.25 1.33 1.33 -4.05%
Adjusted Per Share Value based on latest NOSH - 711,267
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.74 13.24 8.96 3.51 14.46 10.58 7.25 74.78%
EPS 3.35 1.29 0.79 0.24 -1.77 0.33 0.54 238.00%
DPS 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.632 0.6095 0.4135 0.4224 0.3953 0.4134 0.395 36.83%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.98 1.05 1.45 0.95 0.46 0.43 0.81 -
P/RPS 2.96 4.03 5.44 9.14 1.01 1.26 3.32 -7.37%
P/EPS 14.79 41.50 61.97 133.80 -8.21 40.57 44.75 -52.22%
EY 6.76 2.41 1.61 0.75 -12.17 2.47 2.23 109.59%
DY 3.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.87 1.18 0.76 0.37 0.32 0.61 17.82%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 23/02/10 26/11/09 27/08/09 26/05/09 26/02/09 26/11/08 -
Price 0.88 0.99 0.88 1.31 0.86 0.50 0.56 -
P/RPS 2.66 3.80 3.30 12.61 1.88 1.47 2.29 10.51%
P/EPS 13.28 39.13 37.61 184.51 -15.36 47.17 30.94 -43.12%
EY 7.53 2.56 2.66 0.54 -6.51 2.12 3.23 75.90%
DY 4.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.83 0.72 1.05 0.69 0.38 0.42 40.61%

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