Highlights

[E&O] QoQ Cumulative Quarter Result on 2011-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     23.37%    YoY -     338.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 296,199 139,521 492,151 281,602 158,482 75,883 271,271 6.02%
  QoQ % 112.30% -71.65% 74.77% 77.69% 108.85% -72.03% -
  Horiz. % 109.19% 51.43% 181.42% 103.81% 58.42% 27.97% 100.00%
PBT 92,337 40,840 171,172 116,562 88,892 70,690 48,154 54.16%
  QoQ % 126.09% -76.14% 46.85% 31.13% 25.75% 46.80% -
  Horiz. % 191.75% 84.81% 355.47% 242.06% 184.60% 146.80% 100.00%
Tax -23,765 -9,236 -43,433 -33,005 -21,860 -18,077 -12,617 52.34%
  QoQ % -157.31% 78.74% -31.60% -50.98% -20.93% -43.27% -
  Horiz. % 188.36% 73.20% 344.24% 261.59% 173.26% 143.27% 100.00%
NP 68,572 31,604 127,739 83,557 67,032 52,613 35,537 54.81%
  QoQ % 116.97% -75.26% 52.88% 24.65% 27.41% 48.05% -
  Horiz. % 192.96% 88.93% 359.45% 235.13% 188.63% 148.05% 100.00%
NP to SH 65,247 30,318 123,296 81,090 65,728 51,892 32,211 59.89%
  QoQ % 115.21% -75.41% 52.05% 23.37% 26.66% 61.10% -
  Horiz. % 202.56% 94.12% 382.78% 251.75% 204.05% 161.10% 100.00%
Tax Rate 25.74 % 22.62 % 25.37 % 28.32 % 24.59 % 25.57 % 26.20 % -1.17%
  QoQ % 13.79% -10.84% -10.42% 15.17% -3.83% -2.40% -
  Horiz. % 98.24% 86.34% 96.83% 108.09% 93.85% 97.60% 100.00%
Total Cost 227,627 107,917 364,412 198,045 91,450 23,270 235,734 -2.30%
  QoQ % 110.93% -70.39% 84.00% 116.56% 293.00% -90.13% -
  Horiz. % 96.56% 45.78% 154.59% 84.01% 38.79% 9.87% 100.00%
Net Worth 1,360,234 1,327,795 1,279,393 1,231,608 1,358,016 1,340,543 1,281,389 4.05%
  QoQ % 2.44% 3.78% 3.88% -9.31% 1.30% 4.62% -
  Horiz. % 106.15% 103.62% 99.84% 96.12% 105.98% 104.62% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 46,473 - - - 21,179 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 219.42% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 37.69 % - % - % - % 65.75 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 57.32% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,360,234 1,327,795 1,279,393 1,231,608 1,358,016 1,340,543 1,281,389 4.05%
  QoQ % 2.44% 3.78% 3.88% -9.31% 1.30% 4.62% -
  Horiz. % 106.15% 103.62% 99.84% 96.12% 105.98% 104.62% 100.00%
NOSH 1,105,881 1,106,496 1,093,498 1,089,919 1,086,413 1,081,083 1,058,999 2.92%
  QoQ % -0.06% 1.19% 0.33% 0.32% 0.49% 2.09% -
  Horiz. % 104.43% 104.49% 103.26% 102.92% 102.59% 102.09% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 23.15 % 22.65 % 25.96 % 29.67 % 42.30 % 69.33 % 13.10 % 46.02%
  QoQ % 2.21% -12.75% -12.50% -29.86% -38.99% 429.24% -
  Horiz. % 176.72% 172.90% 198.17% 226.49% 322.90% 529.24% 100.00%
ROE 4.80 % 2.28 % 9.64 % 6.58 % 4.84 % 3.87 % 2.51 % 53.89%
  QoQ % 110.53% -76.35% 46.50% 35.95% 25.06% 54.18% -
  Horiz. % 191.24% 90.84% 384.06% 262.15% 192.83% 154.18% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.78 12.61 45.01 25.84 14.59 7.02 25.62 2.99%
  QoQ % 112.37% -71.98% 74.19% 77.11% 107.83% -72.60% -
  Horiz. % 104.53% 49.22% 175.68% 100.86% 56.95% 27.40% 100.00%
EPS 5.90 2.74 11.27 7.44 6.05 4.80 3.04 55.40%
  QoQ % 115.33% -75.69% 51.48% 22.98% 26.04% 57.89% -
  Horiz. % 194.08% 90.13% 370.72% 244.74% 199.01% 157.89% 100.00%
DPS 0.00 0.00 4.25 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 212.50% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2300 1.2000 1.1700 1.1300 1.2500 1.2400 1.2100 1.10%
  QoQ % 2.50% 2.56% 3.54% -9.60% 0.81% 2.48% -
  Horiz. % 101.65% 99.17% 96.69% 93.39% 103.31% 102.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 20.33 9.58 33.78 19.33 10.88 5.21 18.62 6.02%
  QoQ % 112.21% -71.64% 74.75% 77.67% 108.83% -72.02% -
  Horiz. % 109.18% 51.45% 181.42% 103.81% 58.43% 27.98% 100.00%
EPS 4.48 2.08 8.46 5.57 4.51 3.56 2.21 59.97%
  QoQ % 115.38% -75.41% 51.89% 23.50% 26.69% 61.09% -
  Horiz. % 202.71% 94.12% 382.81% 252.04% 204.07% 161.09% 100.00%
DPS 0.00 0.00 3.19 0.00 0.00 0.00 1.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 220.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9336 0.9114 0.8781 0.8453 0.9321 0.9201 0.8795 4.05%
  QoQ % 2.44% 3.79% 3.88% -9.31% 1.30% 4.62% -
  Horiz. % 106.15% 103.63% 99.84% 96.11% 105.98% 104.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.6500 1.4000 1.5000 1.4000 1.4600 1.6100 1.1800 -
P/RPS 6.16 11.10 3.33 5.42 10.01 22.94 4.61 21.25%
  QoQ % -44.50% 233.33% -38.56% -45.85% -56.36% 397.61% -
  Horiz. % 133.62% 240.78% 72.23% 117.57% 217.14% 497.61% 100.00%
P/EPS 27.97 51.09 13.30 18.82 24.13 33.54 38.79 -19.54%
  QoQ % -45.25% 284.14% -29.33% -22.01% -28.06% -13.53% -
  Horiz. % 72.11% 131.71% 34.29% 48.52% 62.21% 86.47% 100.00%
EY 3.58 1.96 7.52 5.31 4.14 2.98 2.58 24.33%
  QoQ % 82.65% -73.94% 41.62% 28.26% 38.93% 15.50% -
  Horiz. % 138.76% 75.97% 291.47% 205.81% 160.47% 115.50% 100.00%
DY 0.00 0.00 2.83 0.00 0.00 0.00 1.69 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 167.46% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.34 1.17 1.28 1.24 1.17 1.30 0.98 23.12%
  QoQ % 14.53% -8.59% 3.23% 5.98% -10.00% 32.65% -
  Horiz. % 136.73% 119.39% 130.61% 126.53% 119.39% 132.65% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 17/08/12 28/05/12 27/02/12 30/11/11 25/08/11 30/05/11 -
Price 1.6200 1.6200 1.4100 1.5700 1.3900 1.4500 1.4900 -
P/RPS 6.05 12.85 3.13 6.08 9.53 20.66 5.82 2.61%
  QoQ % -52.92% 310.54% -48.52% -36.20% -53.87% 254.98% -
  Horiz. % 103.95% 220.79% 53.78% 104.47% 163.75% 354.98% 100.00%
P/EPS 27.46 59.12 12.51 21.10 22.98 30.21 48.99 -31.95%
  QoQ % -53.55% 372.58% -40.71% -8.18% -23.93% -38.33% -
  Horiz. % 56.05% 120.68% 25.54% 43.07% 46.91% 61.67% 100.00%
EY 3.64 1.69 8.00 4.74 4.35 3.31 2.04 46.96%
  QoQ % 115.38% -78.88% 68.78% 8.97% 31.42% 62.25% -
  Horiz. % 178.43% 82.84% 392.16% 232.35% 213.24% 162.25% 100.00%
DY 0.00 0.00 3.01 0.00 0.00 0.00 1.34 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 224.63% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.32 1.35 1.21 1.39 1.11 1.17 1.23 4.81%
  QoQ % -2.22% 11.57% -12.95% 25.23% -5.13% -4.88% -
  Horiz. % 107.32% 109.76% 98.37% 113.01% 90.24% 95.12% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers