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.
 


 

210  163  541  1382 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.505+0.015 
 DGB 0.17+0.005 
 IFCAMSC 0.545+0.015 
 ISTONE 0.205-0.02 
 HSI-C7K 0.3350.00 
 HSI-H8F 0.40-0.02 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.775+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers