[E&O] QoQ 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- 203.94%
YoY- 199.58%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
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 86,609 168,504 171,487 137,622 145,168 121,564 192,837 -41.26%
PBT 106,894 27,492 45,387 46,260 13,014 18,725 23,362 174.84%
Tax -8,402 4,564 -7,862 4,072 5,937 575 -7,239 10.41%
NP 98,492 32,056 37,525 50,332 18,951 19,300 16,123 233.07%
-
NP to SH 89,627 14,720 15,237 30,944 10,181 9,909 10,144 325.69%
-
Tax Rate 7.86% -16.60% 17.32% -8.80% -45.62% -3.07% 30.99% -
Total Cost -11,883 136,448 133,962 87,290 126,217 102,264 176,714 -
-
Net Worth 833,122 728,086 743,893 701,956 601,604 532,026 577,611 27.57%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 26,532 - - 16,614 - - - -
Div Payout % 29.60% - - 53.69% - - - -
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 833,122 728,086 743,893 701,956 601,604 532,026 577,611 27.57%
NOSH 530,651 527,598 513,030 415,358 385,643 332,516 238,682 70.09%
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 113.72% 19.02% 21.88% 36.57% 13.05% 15.88% 8.36% -
ROE 10.76% 2.02% 2.05% 4.41% 1.69% 1.86% 1.76% -
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 16.32 31.94 33.43 33.13 37.64 36.56 80.79 -65.47%
EPS 16.89 2.79 2.97 7.46 2.64 2.98 4.25 150.26%
DPS 5.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.57 1.38 1.45 1.69 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 4.12 8.01 8.15 6.54 6.90 5.78 9.17 -41.25%
EPS 4.26 0.70 0.72 1.47 0.48 0.47 0.48 326.95%
DPS 1.26 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.3961 0.3461 0.3537 0.3337 0.286 0.2529 0.2746 27.57%
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 16.42 8.45 8.97 6.55 5.07 2.90 1.36 423.90%
P/EPS 15.87 96.77 101.01 29.13 72.35 35.57 25.88 -27.75%
EY 6.30 1.03 0.99 3.43 1.38 2.81 3.86 38.49%
DY 1.87 0.00 0.00 1.84 0.00 0.00 0.00 -
P/NAPS 1.71 1.96 2.07 1.28 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 13.97 7.51 7.75 9.05 5.58 3.80 1.15 426.04%
P/EPS 13.50 86.02 87.21 40.27 79.55 46.64 21.88 -27.46%
EY 7.41 1.16 1.15 2.48 1.26 2.14 4.57 37.89%
DY 2.19 0.00 0.00 1.33 0.00 0.00 0.00 -
P/NAPS 1.45 1.74 1.79 1.78 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