[E&O] QoQ Cumulative 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- 96.61%
YoY- 49.39%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 88,693 516,399 426,600 339,991 171,487 519,219 381,597 -62.23%
PBT 15,489 194,565 179,773 72,879 45,387 91,618 45,358 -51.17%
Tax -931 -14,112 -11,700 -3,298 -7,862 13,088 9,016 -
NP 14,558 180,453 168,073 69,581 37,525 104,706 54,374 -58.49%
-
NP to SH 10,844 128,854 119,584 29,957 15,237 61,178 30,234 -49.55%
-
Tax Rate 6.01% 7.25% 6.51% 4.53% 17.32% -14.29% -19.88% -
Total Cost 74,135 335,946 258,527 270,410 133,962 414,513 327,223 -62.86%
-
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 26,527 - - 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 1.27% 15.60% 14.36% 4.12% 2.05% 10.45% 5.03% -
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 16.44 96.93 80.41 64.58 33.43 125.01 99.08 -69.83%
EPS 2.01 24.19 22.54 5.69 2.97 14.74 7.85 -59.71%
DPS 0.00 5.00 5.00 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 4.21 24.53 20.27 16.15 8.15 24.67 18.13 -62.25%
EPS 0.52 6.12 5.68 1.42 0.72 2.91 1.44 -49.32%
DPS 0.00 1.27 1.26 0.00 0.00 0.79 0.00 -
NAPS 0.4049 0.3923 0.3957 0.3451 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 10.89 1.86 3.33 4.18 8.97 1.74 1.93 217.27%
P/EPS 89.05 7.44 11.89 47.45 101.01 14.73 24.33 137.68%
EY 1.12 13.44 8.41 2.11 0.99 6.79 4.11 -58.00%
DY 0.00 2.78 1.87 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 6.08 1.63 2.84 3.72 7.75 2.40 2.12 101.98%
P/EPS 49.75 6.53 10.12 42.18 87.21 20.37 26.75 51.29%
EY 2.01 15.31 9.89 2.37 1.15 4.91 3.74 -33.92%
DY 0.00 3.16 2.19 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