[E&O] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 0.51%
YoY- 158.1%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 371,557 297,068 568,800 508,796 254,612 20,768 150,278 16.26%
PBT 68,460 13,185 239,697 60,477 31,856 21,762 26,084 17.43%
Tax -28,009 2,797 -15,600 12,021 -9,042 -4,752 810 -
NP 40,450 15,982 224,097 72,498 22,813 17,010 26,894 7.03%
-
NP to SH 36,069 9,246 159,445 40,312 15,618 17,010 26,894 5.00%
-
Tax Rate 40.91% -21.21% 6.51% -19.88% 28.38% 21.84% -3.11% -
Total Cost 331,106 281,085 344,702 436,297 231,798 3,757 123,384 17.86%
-
Net Worth 1,283,098 870,146 832,949 600,828 541,496 336,959 329,986 25.37%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 35,369 - - - - -
Div Payout % - - 22.18% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,283,098 870,146 832,949 600,828 541,496 336,959 329,986 25.37%
NOSH 1,069,249 654,245 530,541 385,146 221,018 232,386 232,384 28.93%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.89% 5.38% 39.40% 14.25% 8.96% 81.91% 17.90% -
ROE 2.81% 1.06% 19.14% 6.71% 2.88% 5.05% 8.15% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 34.75 45.41 107.21 132.10 115.20 8.94 64.67 -9.82%
EPS 3.37 1.41 30.05 10.47 7.07 7.32 11.57 -18.56%
DPS 0.00 0.00 6.67 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.33 1.57 1.56 2.45 1.45 1.42 -2.76%
Adjusted Per Share Value based on latest NOSH - 385,643
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 17.65 14.11 27.02 24.17 12.10 0.99 7.14 16.26%
EPS 1.71 0.44 7.57 1.91 0.74 0.81 1.28 4.94%
DPS 0.00 0.00 1.68 0.00 0.00 0.00 0.00 -
NAPS 0.6095 0.4134 0.3957 0.2854 0.2572 0.1601 0.1568 25.36%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.05 0.43 2.68 1.91 1.01 0.72 1.19 -
P/RPS 3.02 0.95 2.50 1.45 0.88 8.06 1.84 8.60%
P/EPS 31.13 30.42 8.92 18.25 14.29 9.84 10.28 20.26%
EY 3.21 3.29 11.21 5.48 7.00 10.17 9.73 -16.86%
DY 0.00 0.00 2.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.32 1.71 1.22 0.41 0.50 0.84 0.58%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 27/02/08 27/02/07 24/02/06 25/02/05 27/02/04 -
Price 0.99 0.50 2.28 2.10 1.00 0.76 1.15 -
P/RPS 2.85 1.10 2.13 1.59 0.87 8.50 1.78 8.15%
P/EPS 29.35 35.38 7.59 20.06 14.15 10.38 9.94 19.75%
EY 3.41 2.83 13.18 4.98 7.07 9.63 10.06 -16.48%
DY 0.00 0.00 2.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.38 1.45 1.35 0.41 0.52 0.81 0.40%

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