Highlights

[E&O] QoQ Quarter Result on 2012-06-30 [#1]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 17-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -28.17%    YoY -     -41.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 164,729 144,608 156,678 139,521 210,549 123,120 82,599 58.37%
  QoQ % 13.91% -7.70% 12.30% -33.73% 71.01% 49.06% -
  Horiz. % 199.43% 175.07% 189.69% 168.91% 254.91% 149.06% 100.00%
PBT 59,306 35,628 51,497 40,840 54,610 27,670 18,202 119.62%
  QoQ % 66.46% -30.82% 26.09% -25.22% 97.36% 52.02% -
  Horiz. % 325.82% 195.74% 282.92% 224.37% 300.02% 152.02% 100.00%
Tax -18,963 -7,777 -14,529 -9,236 -10,428 -11,145 -3,783 192.61%
  QoQ % -143.83% 46.47% -57.31% 11.43% 6.43% -194.61% -
  Horiz. % 501.27% 205.58% 384.06% 244.14% 275.65% 294.61% 100.00%
NP 40,343 27,851 36,968 31,604 44,182 16,525 14,419 98.43%
  QoQ % 44.85% -24.66% 16.97% -28.47% 167.36% 14.61% -
  Horiz. % 279.79% 193.15% 256.38% 219.18% 306.42% 114.61% 100.00%
NP to SH 37,892 26,417 34,929 30,318 42,206 15,362 13,836 95.63%
  QoQ % 43.44% -24.37% 15.21% -28.17% 174.74% 11.03% -
  Horiz. % 273.87% 190.93% 252.45% 219.12% 305.04% 111.03% 100.00%
Tax Rate 31.97 % 21.83 % 28.21 % 22.62 % 19.10 % 40.28 % 20.78 % 33.23%
  QoQ % 46.45% -22.62% 24.71% 18.43% -52.58% 93.84% -
  Horiz. % 153.85% 105.05% 135.76% 108.85% 91.92% 193.84% 100.00%
Total Cost 124,386 116,757 119,710 107,917 166,367 106,595 68,180 49.25%
  QoQ % 6.53% -2.47% 10.93% -35.13% 56.07% 56.34% -
  Horiz. % 182.44% 171.25% 175.58% 158.28% 244.01% 156.34% 100.00%
Net Worth 1,395,404 1,348,482 1,359,578 1,327,795 1,290,839 1,239,932 1,361,811 1.64%
  QoQ % 3.48% -0.82% 2.39% 2.86% 4.11% -8.95% -
  Horiz. % 102.47% 99.02% 99.84% 97.50% 94.79% 91.05% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 49,835 - - - 46,889 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.28% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 131.52 % - % - % - % 111.10 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.38% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,395,404 1,348,482 1,359,578 1,327,795 1,290,839 1,239,932 1,361,811 1.64%
  QoQ % 3.48% -0.82% 2.39% 2.86% 4.11% -8.95% -
  Horiz. % 102.47% 99.02% 99.84% 97.50% 94.79% 91.05% 100.00%
NOSH 1,107,463 1,105,313 1,105,348 1,106,496 1,103,281 1,097,285 1,089,448 1.10%
  QoQ % 0.19% -0.00% -0.10% 0.29% 0.55% 0.72% -
  Horiz. % 101.65% 101.46% 101.46% 101.56% 101.27% 100.72% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 24.49 % 19.26 % 23.59 % 22.65 % 20.98 % 13.42 % 17.46 % 25.28%
  QoQ % 27.15% -18.36% 4.15% 7.96% 56.33% -23.14% -
  Horiz. % 140.26% 110.31% 135.11% 129.73% 120.16% 76.86% 100.00%
ROE 2.72 % 1.96 % 2.57 % 2.28 % 3.27 % 1.24 % 1.02 % 92.19%
  QoQ % 38.78% -23.74% 12.72% -30.28% 163.71% 21.57% -
  Horiz. % 266.67% 192.16% 251.96% 223.53% 320.59% 121.57% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.87 13.08 14.17 12.61 19.08 11.22 7.58 56.64%
  QoQ % 13.69% -7.69% 12.37% -33.91% 70.05% 48.02% -
  Horiz. % 196.17% 172.56% 186.94% 166.36% 251.72% 148.02% 100.00%
EPS 3.43 2.39 3.16 2.74 3.82 1.40 1.27 93.82%
  QoQ % 43.51% -24.37% 15.33% -28.27% 172.86% 10.24% -
  Horiz. % 270.08% 188.19% 248.82% 215.75% 300.79% 110.24% 100.00%
DPS 4.50 0.00 0.00 0.00 4.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.88% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2600 1.2200 1.2300 1.2000 1.1700 1.1300 1.2500 0.53%
  QoQ % 3.28% -0.81% 2.50% 2.56% 3.54% -9.60% -
  Horiz. % 100.80% 97.60% 98.40% 96.00% 93.60% 90.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.31 9.93 10.75 9.58 14.45 8.45 5.67 58.39%
  QoQ % 13.90% -7.63% 12.21% -33.70% 71.01% 49.03% -
  Horiz. % 199.47% 175.13% 189.59% 168.96% 254.85% 149.03% 100.00%
EPS 2.60 1.81 2.40 2.08 2.90 1.05 0.95 95.54%
  QoQ % 43.65% -24.58% 15.38% -28.28% 176.19% 10.53% -
  Horiz. % 273.68% 190.53% 252.63% 218.95% 305.26% 110.53% 100.00%
DPS 3.42 0.00 0.00 0.00 3.22 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.21% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9578 0.9256 0.9332 0.9114 0.8860 0.8511 0.9347 1.64%
  QoQ % 3.48% -0.81% 2.39% 2.87% 4.10% -8.94% -
  Horiz. % 102.47% 99.03% 99.84% 97.51% 94.79% 91.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.5800 1.5600 1.6500 1.4000 1.5000 1.4000 1.4600 -
P/RPS 10.62 11.92 11.64 11.10 7.86 12.48 19.26 -32.73%
  QoQ % -10.91% 2.41% 4.86% 41.22% -37.02% -35.20% -
  Horiz. % 55.14% 61.89% 60.44% 57.63% 40.81% 64.80% 100.00%
P/EPS 46.18 65.27 52.22 51.09 39.21 100.00 114.96 -45.53%
  QoQ % -29.25% 24.99% 2.21% 30.30% -60.79% -13.01% -
  Horiz. % 40.17% 56.78% 45.42% 44.44% 34.11% 86.99% 100.00%
EY 2.17 1.53 1.92 1.96 2.55 1.00 0.87 83.82%
  QoQ % 41.83% -20.31% -2.04% -23.14% 155.00% 14.94% -
  Horiz. % 249.43% 175.86% 220.69% 225.29% 293.10% 114.94% 100.00%
DY 2.85 0.00 0.00 0.00 2.83 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.71% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.25 1.28 1.34 1.17 1.28 1.24 1.17 4.50%
  QoQ % -2.34% -4.48% 14.53% -8.59% 3.23% 5.98% -
  Horiz. % 106.84% 109.40% 114.53% 100.00% 109.40% 105.98% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 22/11/12 17/08/12 28/05/12 27/02/12 30/11/11 -
Price 2.0800 1.5500 1.6200 1.6200 1.4100 1.5700 1.3900 -
P/RPS 13.98 11.85 11.43 12.85 7.39 13.99 18.33 -16.51%
  QoQ % 17.97% 3.67% -11.05% 73.88% -47.18% -23.68% -
  Horiz. % 76.27% 64.65% 62.36% 70.10% 40.32% 76.32% 100.00%
P/EPS 60.79 64.85 51.27 59.12 36.86 112.14 109.45 -32.41%
  QoQ % -6.26% 26.49% -13.28% 60.39% -67.13% 2.46% -
  Horiz. % 55.54% 59.25% 46.84% 54.02% 33.68% 102.46% 100.00%
EY 1.64 1.54 1.95 1.69 2.71 0.89 0.91 48.04%
  QoQ % 6.49% -21.03% 15.38% -37.64% 204.49% -2.20% -
  Horiz. % 180.22% 169.23% 214.29% 185.71% 297.80% 97.80% 100.00%
DY 2.16 0.00 0.00 0.00 3.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.76% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.65 1.27 1.32 1.35 1.21 1.39 1.11 30.22%
  QoQ % 29.92% -3.79% -2.22% 11.57% -12.95% 25.23% -
  Horiz. % 148.65% 114.41% 118.92% 121.62% 109.01% 125.23% 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.
 


 

173  122  415  1552 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.010.00 
 KHEESAN 0.51+0.03 
 TDM 0.26+0.015 
 EKOVEST 0.805+0.005 
 RSAWIT 0.29+0.015 
 HSI-C7K 0.255+0.015 
 DOLPHIN 0.15+0.015 
 SAPNRG 0.26-0.005 
 KNM-WB 0.07-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers