[E&O] YoY TTM 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- 25.63%
YoY- -129.06%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 629,868 317,629 275,825 340,484 329,047 622,781 687,366 -1.44%
PBT 174,617 114,335 85,739 -24,566 138,125 132,153 68,392 16.89%
Tax -45,338 -29,709 -11,891 -4,966 -11,288 6,711 -5,634 41.51%
NP 129,279 84,626 73,848 -29,532 126,837 138,864 62,758 12.78%
-
NP to SH 122,815 82,626 69,266 -32,032 110,214 71,082 39,118 20.98%
-
Tax Rate 25.96% 25.98% 13.87% - 8.17% -5.08% 8.24% -
Total Cost 500,589 233,003 201,977 370,016 202,210 483,917 624,608 -3.61%
-
Net Worth 1,359,578 1,361,811 1,334,812 873,983 786,362 728,086 532,026 16.90%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 46,889 21,274 40,429 - 26,532 16,614 4,442 48.05%
Div Payout % 38.18% 25.75% 58.37% - 24.07% 23.37% 11.36% -
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 1,359,578 1,361,811 1,334,812 873,983 786,362 728,086 532,026 16.90%
NOSH 1,105,348 1,089,448 1,059,375 710,555 591,250 527,598 332,516 22.14%
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 20.52% 26.64% 26.77% -8.67% 38.55% 22.30% 9.13% -
ROE 9.03% 6.07% 5.19% -3.67% 14.02% 9.76% 7.35% -
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 56.98 29.16 26.04 47.92 55.65 118.04 206.72 -19.31%
EPS 11.11 7.58 6.54 -4.51 18.64 13.47 11.76 -0.94%
DPS 4.25 1.95 3.80 0.00 4.49 3.15 1.34 21.19%
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 29.92 15.09 13.10 16.17 15.63 29.59 32.65 -1.44%
EPS 5.83 3.93 3.29 -1.52 5.24 3.38 1.86 20.95%
DPS 2.23 1.01 1.92 0.00 1.26 0.79 0.21 48.20%
NAPS 0.6459 0.6469 0.6341 0.4152 0.3736 0.3459 0.2527 16.91%
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 2.90 5.01 4.53 3.03 1.46 2.29 0.51 33.56%
P/EPS 14.85 19.25 18.05 -32.16 4.35 20.04 9.01 8.67%
EY 6.73 5.19 5.54 -3.11 23.01 4.99 11.10 -7.99%
DY 2.58 1.34 3.22 0.00 5.54 1.17 1.26 12.67%
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 2.84 4.77 4.49 1.84 1.01 2.03 0.67 27.18%
P/EPS 14.58 18.33 17.89 -19.52 3.00 17.81 11.82 3.55%
EY 6.86 5.46 5.59 -5.12 33.29 5.61 8.46 -3.43%
DY 2.62 1.40 3.25 0.00 8.01 1.31 0.96 18.19%
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