Highlights

[E&O] QoQ Quarter Result on 2011-09-30 [#2]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -73.34%    YoY -     172.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 139,521 210,549 123,120 82,599 75,883 118,063 41,084 126.10%
  QoQ % -33.73% 71.01% 49.06% 8.85% -35.73% 187.37% -
  Horiz. % 339.60% 512.48% 299.68% 201.05% 184.70% 287.37% 100.00%
PBT 40,840 54,610 27,670 18,202 70,690 19,909 5,534 279.51%
  QoQ % -25.22% 97.36% 52.02% -74.25% 255.07% 259.76% -
  Horiz. % 737.98% 986.81% 500.00% 328.91% 1,277.38% 359.76% 100.00%
Tax -9,236 -10,428 -11,145 -3,783 -18,077 -5,350 -2,499 139.23%
  QoQ % 11.43% 6.43% -194.61% 79.07% -237.89% -114.09% -
  Horiz. % 369.59% 417.29% 445.98% 151.38% 723.37% 214.09% 100.00%
NP 31,604 44,182 16,525 14,419 52,613 14,559 3,035 377.54%
  QoQ % -28.47% 167.36% 14.61% -72.59% 261.38% 379.70% -
  Horiz. % 1,041.32% 1,455.75% 544.48% 475.09% 1,733.54% 479.70% 100.00%
NP to SH 30,318 42,206 15,362 13,836 51,892 13,733 3,165 351.66%
  QoQ % -28.17% 174.74% 11.03% -73.34% 277.86% 333.90% -
  Horiz. % 957.91% 1,333.52% 485.37% 437.16% 1,639.56% 433.90% 100.00%
Tax Rate 22.62 % 19.10 % 40.28 % 20.78 % 25.57 % 26.87 % 45.16 % -36.96%
  QoQ % 18.43% -52.58% 93.84% -18.73% -4.84% -40.50% -
  Horiz. % 50.09% 42.29% 89.19% 46.01% 56.62% 59.50% 100.00%
Total Cost 107,917 166,367 106,595 68,180 23,270 103,504 38,049 100.50%
  QoQ % -35.13% 56.07% 56.34% 193.00% -77.52% 172.03% -
  Horiz. % 283.63% 437.24% 280.15% 179.19% 61.16% 272.03% 100.00%
Net Worth 1,327,795 1,290,839 1,239,932 1,361,811 1,340,543 1,063,739 1,265,999 3.23%
  QoQ % 2.86% 4.11% -8.95% 1.59% 26.02% -15.98% -
  Horiz. % 104.88% 101.96% 97.94% 107.57% 105.89% 84.02% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 46,889 - - - 21,274 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 71.71% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,327,795 1,290,839 1,239,932 1,361,811 1,340,543 1,063,739 1,265,999 3.23%
  QoQ % 2.86% 4.11% -8.95% 1.59% 26.02% -15.98% -
  Horiz. % 104.88% 101.96% 97.94% 107.57% 105.89% 84.02% 100.00%
NOSH 1,106,496 1,103,281 1,097,285 1,089,448 1,081,083 1,063,739 1,054,999 3.23%
  QoQ % 0.29% 0.55% 0.72% 0.77% 1.63% 0.83% -
  Horiz. % 104.88% 104.58% 104.01% 103.27% 102.47% 100.83% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 22.65 % 20.98 % 13.42 % 17.46 % 69.33 % 12.33 % 7.39 % 111.14%
  QoQ % 7.96% 56.33% -23.14% -74.82% 462.29% 66.85% -
  Horiz. % 306.50% 283.90% 181.60% 236.27% 938.16% 166.85% 100.00%
ROE 2.28 % 3.27 % 1.24 % 1.02 % 3.87 % 1.29 % 0.25 % 337.10%
  QoQ % -30.28% 163.71% 21.57% -73.64% 200.00% 416.00% -
  Horiz. % 912.00% 1,308.00% 496.00% 408.00% 1,548.00% 516.00% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.61 19.08 11.22 7.58 7.02 11.10 3.89 119.19%
  QoQ % -33.91% 70.05% 48.02% 7.98% -36.76% 185.35% -
  Horiz. % 324.16% 490.49% 288.43% 194.86% 180.46% 285.35% 100.00%
EPS 2.74 3.82 1.40 1.27 4.80 1.29 0.30 337.53%
  QoQ % -28.27% 172.86% 10.24% -73.54% 272.09% 330.00% -
  Horiz. % 913.33% 1,273.33% 466.67% 423.33% 1,600.00% 430.00% 100.00%
DPS 0.00 4.25 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 212.50% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2000 1.1700 1.1300 1.2500 1.2400 1.0000 1.2000 -
  QoQ % 2.56% 3.54% -9.60% 0.81% 24.00% -16.67% -
  Horiz. % 100.00% 97.50% 94.17% 104.17% 103.33% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.58 14.45 8.45 5.67 5.21 8.10 2.82 126.15%
  QoQ % -33.70% 71.01% 49.03% 8.83% -35.68% 187.23% -
  Horiz. % 339.72% 512.41% 299.65% 201.06% 184.75% 287.23% 100.00%
EPS 2.08 2.90 1.05 0.95 3.56 0.94 0.22 347.74%
  QoQ % -28.28% 176.19% 10.53% -73.31% 278.72% 327.27% -
  Horiz. % 945.45% 1,318.18% 477.27% 431.82% 1,618.18% 427.27% 100.00%
DPS 0.00 3.22 0.00 0.00 0.00 1.46 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 220.55% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9114 0.8860 0.8511 0.9347 0.9201 0.7301 0.8689 3.24%
  QoQ % 2.87% 4.10% -8.94% 1.59% 26.02% -15.97% -
  Horiz. % 104.89% 101.97% 97.95% 107.57% 105.89% 84.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.4000 1.5000 1.4000 1.4600 1.6100 1.1800 1.1800 -
P/RPS 11.10 7.86 12.48 19.26 22.94 10.63 30.30 -48.83%
  QoQ % 41.22% -37.02% -35.20% -16.04% 115.80% -64.92% -
  Horiz. % 36.63% 25.94% 41.19% 63.56% 75.71% 35.08% 100.00%
P/EPS 51.09 39.21 100.00 114.96 33.54 91.40 393.33 -74.38%
  QoQ % 30.30% -60.79% -13.01% 242.75% -63.30% -76.76% -
  Horiz. % 12.99% 9.97% 25.42% 29.23% 8.53% 23.24% 100.00%
EY 1.96 2.55 1.00 0.87 2.98 1.09 0.25 295.14%
  QoQ % -23.14% 155.00% 14.94% -70.81% 173.39% 336.00% -
  Horiz. % 784.00% 1,020.00% 400.00% 348.00% 1,192.00% 436.00% 100.00%
DY 0.00 2.83 0.00 0.00 0.00 1.69 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 167.46% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.17 1.28 1.24 1.17 1.30 1.18 0.98 12.55%
  QoQ % -8.59% 3.23% 5.98% -10.00% 10.17% 20.41% -
  Horiz. % 119.39% 130.61% 126.53% 119.39% 132.65% 120.41% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 28/05/12 27/02/12 30/11/11 25/08/11 30/05/11 25/02/11 -
Price 1.6200 1.4100 1.5700 1.3900 1.4500 1.4900 1.1600 -
P/RPS 12.85 7.39 13.99 18.33 20.66 13.42 29.79 -42.94%
  QoQ % 73.88% -47.18% -23.68% -11.28% 53.95% -54.95% -
  Horiz. % 43.14% 24.81% 46.96% 61.53% 69.35% 45.05% 100.00%
P/EPS 59.12 36.86 112.14 109.45 30.21 115.41 386.67 -71.44%
  QoQ % 60.39% -67.13% 2.46% 262.30% -73.82% -70.15% -
  Horiz. % 15.29% 9.53% 29.00% 28.31% 7.81% 29.85% 100.00%
EY 1.69 2.71 0.89 0.91 3.31 0.87 0.26 248.69%
  QoQ % -37.64% 204.49% -2.20% -72.51% 280.46% 234.62% -
  Horiz. % 650.00% 1,042.31% 342.31% 350.00% 1,273.08% 334.62% 100.00%
DY 0.00 3.01 0.00 0.00 0.00 1.34 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 224.63% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.35 1.21 1.39 1.11 1.17 1.49 0.97 24.68%
  QoQ % 11.57% -12.95% 25.23% -5.13% -21.48% 53.61% -
  Horiz. % 139.18% 124.74% 143.30% 114.43% 120.62% 153.61% 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.
 


 

183  123  422  1534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.015+0.005 
 KHEESAN 0.525+0.045 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.29+0.015 
 HSI-C7K 0.26+0.02 
 SAPNRG 0.2650.00 
 KNM-WB 0.07-0.015 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers