[E&O] YoY TTM Result on 31-Mar-2004 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 205.12%
YoY- 163.67%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 519,219 499,917 21,130 117,929 33,449 91,156 79,413 36.72%
PBT 91,618 41,103 16,771 17,069 -32,505 -21,253 13,080 38.30%
Tax 13,088 -10,745 -1,429 3,478 236 1,976 -4,407 -
NP 104,706 30,358 15,342 20,547 -32,269 -19,277 8,673 51.43%
-
NP to SH 61,178 22,043 15,342 20,547 -32,269 -24,388 8,673 38.46%
-
Tax Rate -14.29% 26.14% 8.52% -20.38% - - 33.69% -
Total Cost 414,513 469,559 5,788 97,382 65,718 110,433 70,740 34.25%
-
Net Worth 701,956 555,322 339,607 266,959 311,371 342,698 295,466 15.50%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 16,614 4,442 - - 2,323 2,324 1,787 44.98%
Div Payout % 27.16% 20.15% - - 0.00% 0.00% 20.61% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 701,956 555,322 339,607 266,959 311,371 342,698 295,466 15.50%
NOSH 415,358 232,472 229,464 187,999 232,367 232,432 119,158 23.12%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 20.17% 6.07% 72.61% 17.42% -96.47% -21.15% 10.92% -
ROE 8.72% 3.97% 4.52% 7.70% -10.36% -7.12% 2.94% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 125.01 225.06 9.21 62.73 14.39 39.22 66.64 11.04%
EPS 14.73 9.92 6.69 10.93 -13.89 -10.49 7.28 12.45%
DPS 4.00 2.00 0.00 0.00 1.00 1.00 1.50 17.75%
NAPS 1.69 2.50 1.48 1.42 1.34 1.4744 2.4796 -6.18%
Adjusted Per Share Value based on latest NOSH - 187,999
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 24.67 23.75 1.00 5.60 1.59 4.33 3.77 36.74%
EPS 2.91 1.05 0.73 0.98 -1.53 -1.16 0.41 38.60%
DPS 0.79 0.21 0.00 0.00 0.11 0.11 0.08 46.44%
NAPS 0.3335 0.2638 0.1613 0.1268 0.1479 0.1628 0.1404 15.50%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.17 0.94 0.70 0.99 0.54 0.66 0.80 -
P/RPS 1.74 0.42 7.60 1.58 3.75 1.68 1.20 6.38%
P/EPS 14.73 9.47 10.47 9.06 -3.89 -6.29 10.99 5.00%
EY 6.79 10.56 9.55 11.04 -25.72 -15.90 9.10 -4.76%
DY 1.84 2.13 0.00 0.00 1.85 1.52 1.87 -0.26%
P/NAPS 1.28 0.38 0.47 0.70 0.40 0.45 0.32 25.97%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 29/05/06 27/05/05 28/05/04 30/05/03 29/05/02 29/05/01 -
Price 3.00 1.33 1.07 0.91 0.56 0.90 0.65 -
P/RPS 2.40 0.59 11.62 1.45 3.89 2.29 0.98 16.09%
P/EPS 20.37 13.40 16.00 8.33 -4.03 -8.58 8.93 14.72%
EY 4.91 7.46 6.25 12.01 -24.80 -11.66 11.20 -12.83%
DY 1.33 1.50 0.00 0.00 1.79 1.11 2.31 -8.78%
P/NAPS 1.78 0.53 0.72 0.64 0.42 0.61 0.26 37.77%

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