[E&O] QoQ Quarter Result on 30-Sep-2006 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -2.32%
YoY- 387.41%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 171,487 137,622 145,168 121,564 192,837 308,958 141,979 13.45%
PBT 45,387 46,260 13,014 18,725 23,362 17,211 18,837 80.01%
Tax -7,862 4,072 5,937 575 -7,239 -6,882 -4,750 40.05%
NP 37,525 50,332 18,951 19,300 16,123 10,329 14,087 92.50%
-
NP to SH 15,237 30,944 10,181 9,909 10,144 10,329 8,736 45.04%
-
Tax Rate 17.32% -8.80% -45.62% -3.07% 30.99% 39.99% 25.22% -
Total Cost 133,962 87,290 126,217 102,264 176,714 298,629 127,892 3.14%
-
Net Worth 743,893 701,956 601,604 532,026 577,611 555,322 540,484 23.80%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 16,614 - - - - - -
Div Payout % - 53.69% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 743,893 701,956 601,604 532,026 577,611 555,322 540,484 23.80%
NOSH 513,030 415,358 385,643 332,516 238,682 222,129 220,606 75.80%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 21.88% 36.57% 13.05% 15.88% 8.36% 3.34% 9.92% -
ROE 2.05% 4.41% 1.69% 1.86% 1.76% 1.86% 1.62% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 33.43 33.13 37.64 36.56 80.79 139.09 64.36 -35.46%
EPS 2.97 7.46 2.64 2.98 4.25 4.65 3.96 -17.49%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.69 1.56 1.60 2.42 2.50 2.45 -29.57%
Adjusted Per Share Value based on latest NOSH - 332,516
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.15 6.54 6.90 5.77 9.16 14.68 6.74 13.54%
EPS 0.72 1.47 0.48 0.47 0.48 0.49 0.41 45.70%
DPS 0.00 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3534 0.3335 0.2858 0.2527 0.2744 0.2638 0.2568 23.79%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.00 2.17 1.91 1.06 1.10 0.94 1.01 -
P/RPS 8.97 6.55 5.07 2.90 1.36 0.68 1.57 220.61%
P/EPS 101.01 29.13 72.35 35.57 25.88 20.22 25.51 150.91%
EY 0.99 3.43 1.38 2.81 3.86 4.95 3.92 -60.14%
DY 0.00 1.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.28 1.22 0.66 0.45 0.38 0.41 195.17%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 27/02/07 29/11/06 28/08/06 29/05/06 24/02/06 -
Price 2.59 3.00 2.10 1.39 0.93 1.33 1.00 -
P/RPS 7.75 9.05 5.58 3.80 1.15 0.96 1.55 193.26%
P/EPS 87.21 40.27 79.55 46.64 21.88 28.60 25.25 129.01%
EY 1.15 2.48 1.26 2.14 4.57 3.50 3.96 -56.24%
DY 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.78 1.35 0.87 0.38 0.53 0.41 167.84%

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