Highlights

[E&O] QoQ Cumulative Quarter Result on 2012-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     40.49%    YoY -     13.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 169,666 94,991 605,536 440,807 296,199 139,521 492,151 -50.80%
  QoQ % 78.61% -84.31% 37.37% 48.82% 112.30% -71.65% -
  Horiz. % 34.47% 19.30% 123.04% 89.57% 60.18% 28.35% 100.00%
PBT 59,864 34,582 187,271 127,965 92,337 40,840 171,172 -50.33%
  QoQ % 73.11% -81.53% 46.35% 38.58% 126.09% -76.14% -
  Horiz. % 34.97% 20.20% 109.41% 74.76% 53.94% 23.86% 100.00%
Tax -14,652 -6,778 -50,505 -31,542 -23,765 -9,236 -43,433 -51.51%
  QoQ % -116.17% 86.58% -60.12% -32.72% -157.31% 78.74% -
  Horiz. % 33.73% 15.61% 116.28% 72.62% 54.72% 21.26% 100.00%
NP 45,212 27,804 136,766 96,423 68,572 31,604 127,739 -49.93%
  QoQ % 62.61% -79.67% 41.84% 40.62% 116.97% -75.26% -
  Horiz. % 35.39% 21.77% 107.07% 75.48% 53.68% 24.74% 100.00%
NP to SH 43,677 27,220 129,556 91,664 65,247 30,318 123,296 -49.90%
  QoQ % 60.46% -78.99% 41.34% 40.49% 115.21% -75.41% -
  Horiz. % 35.42% 22.08% 105.08% 74.34% 52.92% 24.59% 100.00%
Tax Rate 24.48 % 19.60 % 26.97 % 24.65 % 25.74 % 22.62 % 25.37 % -2.35%
  QoQ % 24.90% -27.33% 9.41% -4.23% 13.79% -10.84% -
  Horiz. % 96.49% 77.26% 106.31% 97.16% 101.46% 89.16% 100.00%
Total Cost 124,454 67,187 468,770 344,384 227,627 107,917 364,412 -51.11%
  QoQ % 85.24% -85.67% 36.12% 51.29% 110.93% -70.39% -
  Horiz. % 34.15% 18.44% 128.64% 94.50% 62.46% 29.61% 100.00%
Net Worth 1,437,470 1,416,325 1,393,848 1,348,975 1,360,234 1,327,795 1,279,393 8.07%
  QoQ % 1.49% 1.61% 3.33% -0.83% 2.44% 3.78% -
  Horiz. % 112.36% 110.70% 108.95% 105.44% 106.32% 103.78% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 49,780 - - - 46,473 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 107.11% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 38.42 % - % - % - % 37.69 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.94% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,437,470 1,416,325 1,393,848 1,348,975 1,360,234 1,327,795 1,279,393 8.07%
  QoQ % 1.49% 1.61% 3.33% -0.83% 2.44% 3.78% -
  Horiz. % 112.36% 110.70% 108.95% 105.44% 106.32% 103.78% 100.00%
NOSH 1,105,746 1,106,504 1,106,228 1,105,717 1,105,881 1,106,496 1,093,498 0.74%
  QoQ % -0.07% 0.02% 0.05% -0.01% -0.06% 1.19% -
  Horiz. % 101.12% 101.19% 101.16% 101.12% 101.13% 101.19% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 26.65 % 29.27 % 22.59 % 21.87 % 23.15 % 22.65 % 25.96 % 1.76%
  QoQ % -8.95% 29.57% 3.29% -5.53% 2.21% -12.75% -
  Horiz. % 102.66% 112.75% 87.02% 84.24% 89.18% 87.25% 100.00%
ROE 3.04 % 1.92 % 9.29 % 6.80 % 4.80 % 2.28 % 9.64 % -53.64%
  QoQ % 58.33% -79.33% 36.62% 41.67% 110.53% -76.35% -
  Horiz. % 31.54% 19.92% 96.37% 70.54% 49.79% 23.65% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.34 8.58 54.74 39.87 26.78 12.61 45.01 -51.18%
  QoQ % 78.79% -84.33% 37.30% 48.88% 112.37% -71.98% -
  Horiz. % 34.08% 19.06% 121.62% 88.58% 59.50% 28.02% 100.00%
EPS 3.95 2.46 11.71 8.29 5.90 2.74 11.27 -50.26%
  QoQ % 60.57% -78.99% 41.25% 40.51% 115.33% -75.69% -
  Horiz. % 35.05% 21.83% 103.90% 73.56% 52.35% 24.31% 100.00%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.88% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3000 1.2800 1.2600 1.2200 1.2300 1.2000 1.1700 7.27%
  QoQ % 1.56% 1.59% 3.28% -0.81% 2.50% 2.56% -
  Horiz. % 111.11% 109.40% 107.69% 104.27% 105.13% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.65 6.52 41.56 30.26 20.33 9.58 33.78 -50.79%
  QoQ % 78.68% -84.31% 37.34% 48.84% 112.21% -71.64% -
  Horiz. % 34.49% 19.30% 123.03% 89.58% 60.18% 28.36% 100.00%
EPS 3.00 1.87 8.89 6.29 4.48 2.08 8.46 -49.87%
  QoQ % 60.43% -78.97% 41.34% 40.40% 115.38% -75.41% -
  Horiz. % 35.46% 22.10% 105.08% 74.35% 52.96% 24.59% 100.00%
DPS 0.00 0.00 3.42 0.00 0.00 0.00 3.19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 107.21% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9866 0.9721 0.9567 0.9259 0.9336 0.9114 0.8781 8.07%
  QoQ % 1.49% 1.61% 3.33% -0.82% 2.44% 3.79% -
  Horiz. % 112.36% 110.70% 108.95% 105.44% 106.32% 103.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.0500 2.0000 1.5800 1.5600 1.6500 1.4000 1.5000 -
P/RPS 13.36 23.30 2.89 3.91 6.16 11.10 3.33 152.28%
  QoQ % -42.66% 706.23% -26.09% -36.53% -44.50% 233.33% -
  Horiz. % 401.20% 699.70% 86.79% 117.42% 184.98% 333.33% 100.00%
P/EPS 51.90 81.30 13.49 18.82 27.97 51.09 13.30 147.66%
  QoQ % -36.16% 502.67% -28.32% -32.71% -45.25% 284.14% -
  Horiz. % 390.23% 611.28% 101.43% 141.50% 210.30% 384.14% 100.00%
EY 1.93 1.23 7.41 5.31 3.58 1.96 7.52 -59.58%
  QoQ % 56.91% -83.40% 39.55% 48.32% 82.65% -73.94% -
  Horiz. % 25.66% 16.36% 98.54% 70.61% 47.61% 26.06% 100.00%
DY 0.00 0.00 2.85 0.00 0.00 0.00 2.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.71% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.58 1.56 1.25 1.28 1.34 1.17 1.28 15.06%
  QoQ % 1.28% 24.80% -2.34% -4.48% 14.53% -8.59% -
  Horiz. % 123.44% 121.88% 97.66% 100.00% 104.69% 91.41% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 26/08/13 27/05/13 25/02/13 22/11/12 17/08/12 28/05/12 -
Price 1.9500 2.0800 2.0800 1.5500 1.6200 1.6200 1.4100 -
P/RPS 12.71 24.23 3.80 3.89 6.05 12.85 3.13 154.31%
  QoQ % -47.54% 537.63% -2.31% -35.70% -52.92% 310.54% -
  Horiz. % 406.07% 774.12% 121.41% 124.28% 193.29% 410.54% 100.00%
P/EPS 49.37 84.55 17.76 18.70 27.46 59.12 12.51 149.52%
  QoQ % -41.61% 376.07% -5.03% -31.90% -53.55% 372.58% -
  Horiz. % 394.64% 675.86% 141.97% 149.48% 219.50% 472.58% 100.00%
EY 2.03 1.18 5.63 5.35 3.64 1.69 8.00 -59.89%
  QoQ % 72.03% -79.04% 5.23% 46.98% 115.38% -78.88% -
  Horiz. % 25.38% 14.75% 70.38% 66.88% 45.50% 21.12% 100.00%
DY 0.00 0.00 2.16 0.00 0.00 0.00 3.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.76% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.50 1.63 1.65 1.27 1.32 1.35 1.21 15.38%
  QoQ % -7.98% -1.21% 29.92% -3.79% -2.22% 11.57% -
  Horiz. % 123.97% 134.71% 136.36% 104.96% 109.09% 111.57% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS