[E&O] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 63.97%
YoY- 46.34%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 592,398 316,964 224,248 377,348 305,278 679,982 472,858 3.82%
PBT 184,674 177,784 45,422 59,994 32,878 145,758 64,688 19.08%
Tax -47,530 -43,720 -9,536 -23,014 -948 -6,596 6,158 -
NP 137,144 134,064 35,886 36,980 31,930 139,162 70,846 11.62%
-
NP to SH 130,494 131,456 30,626 33,122 22,634 59,914 40,106 21.70%
-
Tax Rate 25.74% 24.59% 20.99% 38.36% 2.88% 4.53% -9.52% -
Total Cost 455,254 182,900 188,362 340,368 273,348 540,820 402,012 2.09%
-
Net Worth 1,360,234 1,358,016 1,330,646 870,514 831,580 726,549 531,205 16.94%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,360,234 1,358,016 1,330,646 870,514 831,580 726,549 531,205 16.94%
NOSH 1,105,881 1,086,413 1,056,068 707,735 625,248 526,485 332,003 22.18%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 23.15% 42.30% 16.00% 9.80% 10.46% 20.47% 14.98% -
ROE 9.59% 9.68% 2.30% 3.80% 2.72% 8.25% 7.55% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 53.57 29.18 21.23 53.32 48.83 129.16 142.43 -15.02%
EPS 11.80 12.10 2.90 4.68 3.62 11.38 12.08 -0.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.25 1.26 1.23 1.33 1.38 1.60 -4.28%
Adjusted Per Share Value based on latest NOSH - 710,555
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 28.14 15.06 10.65 17.93 14.50 32.30 22.46 3.82%
EPS 6.20 6.24 1.45 1.57 1.08 2.85 1.91 21.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6462 0.6451 0.6321 0.4135 0.395 0.3451 0.2523 16.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.65 1.46 1.18 1.45 0.81 2.70 1.06 -
P/RPS 3.08 5.00 5.56 2.72 1.66 2.09 0.74 26.80%
P/EPS 13.98 12.07 40.69 30.98 22.38 23.73 8.77 8.07%
EY 7.15 8.29 2.46 3.23 4.47 4.21 11.40 -7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.17 0.94 1.18 0.61 1.96 0.66 12.51%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 30/11/11 29/11/10 26/11/09 26/11/08 27/11/07 29/11/06 -
Price 1.62 1.39 1.17 0.88 0.56 2.40 1.39 -
P/RPS 3.02 4.76 5.51 1.65 1.15 1.86 0.98 20.61%
P/EPS 13.73 11.49 40.34 18.80 15.47 21.09 11.51 2.98%
EY 7.28 8.71 2.48 5.32 6.46 4.74 8.69 -2.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.11 0.93 0.72 0.42 1.74 0.87 7.18%

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