Highlights

[E&O] QoQ Quarter Result on 2011-06-30 [#1]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     277.86%    YoY -     407.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 210,549 123,120 82,599 75,883 118,063 41,084 65,814 116.96%
  QoQ % 71.01% 49.06% 8.85% -35.73% 187.37% -37.58% -
  Horiz. % 319.92% 187.07% 125.50% 115.30% 179.39% 62.42% 100.00%
PBT 54,610 27,670 18,202 70,690 19,909 5,534 5,150 381.97%
  QoQ % 97.36% 52.02% -74.25% 255.07% 259.76% 7.46% -
  Horiz. % 1,060.39% 537.28% 353.44% 1,372.62% 386.58% 107.46% 100.00%
Tax -10,428 -11,145 -3,783 -18,077 -5,350 -2,499 671 -
  QoQ % 6.43% -194.61% 79.07% -237.89% -114.09% -472.43% -
  Horiz. % -1,554.10% -1,660.95% -563.79% -2,694.04% -797.32% -372.43% 100.00%
NP 44,182 16,525 14,419 52,613 14,559 3,035 5,821 285.74%
  QoQ % 167.36% 14.61% -72.59% 261.38% 379.70% -47.86% -
  Horiz. % 759.01% 283.89% 247.71% 903.85% 250.11% 52.14% 100.00%
NP to SH 42,206 15,362 13,836 51,892 13,733 3,165 5,085 309.41%
  QoQ % 174.74% 11.03% -73.34% 277.86% 333.90% -37.76% -
  Horiz. % 830.01% 302.10% 272.09% 1,020.49% 270.07% 62.24% 100.00%
Tax Rate 19.10 % 40.28 % 20.78 % 25.57 % 26.87 % 45.16 % -13.03 % -
  QoQ % -52.58% 93.84% -18.73% -4.84% -40.50% 446.58% -
  Horiz. % -146.58% -309.13% -159.48% -196.24% -206.22% -346.58% 100.00%
Total Cost 166,367 106,595 68,180 23,270 103,504 38,049 59,993 97.26%
  QoQ % 56.07% 56.34% 193.00% -77.52% 172.03% -36.58% -
  Horiz. % 277.31% 177.68% 113.65% 38.79% 172.53% 63.42% 100.00%
Net Worth 1,290,839 1,239,932 1,361,811 1,340,543 1,063,739 1,265,999 1,334,812 -2.21%
  QoQ % 4.11% -8.95% 1.59% 26.02% -15.98% -5.16% -
  Horiz. % 96.71% 92.89% 102.02% 100.43% 79.69% 94.84% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 46,889 - - - 21,274 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 220.40% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 111.10 % - % - % - % 154.92 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.71% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,290,839 1,239,932 1,361,811 1,340,543 1,063,739 1,265,999 1,334,812 -2.21%
  QoQ % 4.11% -8.95% 1.59% 26.02% -15.98% -5.16% -
  Horiz. % 96.71% 92.89% 102.02% 100.43% 79.69% 94.84% 100.00%
NOSH 1,103,281 1,097,285 1,089,448 1,081,083 1,063,739 1,054,999 1,059,375 2.74%
  QoQ % 0.55% 0.72% 0.77% 1.63% 0.83% -0.41% -
  Horiz. % 104.14% 103.58% 102.84% 102.05% 100.41% 99.59% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 20.98 % 13.42 % 17.46 % 69.33 % 12.33 % 7.39 % 8.84 % 77.83%
  QoQ % 56.33% -23.14% -74.82% 462.29% 66.85% -16.40% -
  Horiz. % 237.33% 151.81% 197.51% 784.28% 139.48% 83.60% 100.00%
ROE 3.27 % 1.24 % 1.02 % 3.87 % 1.29 % 0.25 % 0.38 % 319.38%
  QoQ % 163.71% 21.57% -73.64% 200.00% 416.00% -34.21% -
  Horiz. % 860.53% 326.32% 268.42% 1,018.42% 339.47% 65.79% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.08 11.22 7.58 7.02 11.10 3.89 6.21 111.20%
  QoQ % 70.05% 48.02% 7.98% -36.76% 185.35% -37.36% -
  Horiz. % 307.25% 180.68% 122.06% 113.04% 178.74% 62.64% 100.00%
EPS 3.82 1.40 1.27 4.80 1.29 0.30 0.48 298.11%
  QoQ % 172.86% 10.24% -73.54% 272.09% 330.00% -37.50% -
  Horiz. % 795.83% 291.67% 264.58% 1,000.00% 268.75% 62.50% 100.00%
DPS 4.25 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 212.50% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1700 1.1300 1.2500 1.2400 1.0000 1.2000 1.2600 -4.82%
  QoQ % 3.54% -9.60% 0.81% 24.00% -16.67% -4.76% -
  Horiz. % 92.86% 89.68% 99.21% 98.41% 79.37% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.45 8.45 5.67 5.21 8.10 2.82 4.52 116.86%
  QoQ % 71.01% 49.03% 8.83% -35.68% 187.23% -37.61% -
  Horiz. % 319.69% 186.95% 125.44% 115.27% 179.20% 62.39% 100.00%
EPS 2.90 1.05 0.95 3.56 0.94 0.22 0.35 308.94%
  QoQ % 176.19% 10.53% -73.31% 278.72% 327.27% -37.14% -
  Horiz. % 828.57% 300.00% 271.43% 1,017.14% 268.57% 62.86% 100.00%
DPS 3.22 0.00 0.00 0.00 1.46 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 220.55% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.8860 0.8511 0.9347 0.9201 0.7301 0.8689 0.9162 -2.21%
  QoQ % 4.10% -8.94% 1.59% 26.02% -15.97% -5.16% -
  Horiz. % 96.70% 92.89% 102.02% 100.43% 79.69% 94.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.5000 1.4000 1.4600 1.6100 1.1800 1.1800 1.1800 -
P/RPS 7.86 12.48 19.26 22.94 10.63 30.30 18.99 -44.43%
  QoQ % -37.02% -35.20% -16.04% 115.80% -64.92% 59.56% -
  Horiz. % 41.39% 65.72% 101.42% 120.80% 55.98% 159.56% 100.00%
P/EPS 39.21 100.00 114.96 33.54 91.40 393.33 245.83 -70.56%
  QoQ % -60.79% -13.01% 242.75% -63.30% -76.76% 60.00% -
  Horiz. % 15.95% 40.68% 46.76% 13.64% 37.18% 160.00% 100.00%
EY 2.55 1.00 0.87 2.98 1.09 0.25 0.41 237.82%
  QoQ % 155.00% 14.94% -70.81% 173.39% 336.00% -39.02% -
  Horiz. % 621.95% 243.90% 212.20% 726.83% 265.85% 60.98% 100.00%
DY 2.83 0.00 0.00 0.00 1.69 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 167.46% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.28 1.24 1.17 1.30 1.18 0.98 0.94 22.83%
  QoQ % 3.23% 5.98% -10.00% 10.17% 20.41% 4.26% -
  Horiz. % 136.17% 131.91% 124.47% 138.30% 125.53% 104.26% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 27/02/12 30/11/11 25/08/11 30/05/11 25/02/11 29/11/10 -
Price 1.4100 1.5700 1.3900 1.4500 1.4900 1.1600 1.1700 -
P/RPS 7.39 13.99 18.33 20.66 13.42 29.79 18.83 -46.37%
  QoQ % -47.18% -23.68% -11.28% 53.95% -54.95% 58.20% -
  Horiz. % 39.25% 74.30% 97.34% 109.72% 71.27% 158.21% 100.00%
P/EPS 36.86 112.14 109.45 30.21 115.41 386.67 243.75 -71.58%
  QoQ % -67.13% 2.46% 262.30% -73.82% -70.15% 58.63% -
  Horiz. % 15.12% 46.01% 44.90% 12.39% 47.35% 158.63% 100.00%
EY 2.71 0.89 0.91 3.31 0.87 0.26 0.41 251.80%
  QoQ % 204.49% -2.20% -72.51% 280.46% 234.62% -36.59% -
  Horiz. % 660.98% 217.07% 221.95% 807.32% 212.20% 63.41% 100.00%
DY 3.01 0.00 0.00 0.00 1.34 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 224.63% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.21 1.39 1.11 1.17 1.49 0.97 0.93 19.16%
  QoQ % -12.95% 25.23% -5.13% -21.48% 53.61% 4.30% -
  Horiz. % 130.11% 149.46% 119.35% 125.81% 160.22% 104.30% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

719  403  562  734 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.06+0.215 
 KANGER 0.18+0.01 
 TOPBLDS 0.115+0.03 
 KNM 0.215+0.01 
 ARMADA 0.355+0.035 
 TRIVE 0.02+0.005 
 MTRONIC 0.120.00 
 AT 0.19-0.005 

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!
PARTNERS & BROKERS