Highlights

[E&O] QoQ Quarter Result on 2010-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -37.76%    YoY -     -69.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 82,599 75,883 118,063 41,084 65,814 46,310 73,707 7.88%
  QoQ % 8.85% -35.73% 187.37% -37.58% 42.12% -37.17% -
  Horiz. % 112.06% 102.95% 160.18% 55.74% 89.29% 62.83% 100.00%
PBT 18,202 70,690 19,909 5,534 5,150 17,561 41,680 -42.41%
  QoQ % -74.25% 255.07% 259.76% 7.46% -70.67% -57.87% -
  Horiz. % 43.67% 169.60% 47.77% 13.28% 12.36% 42.13% 100.00%
Tax -3,783 -18,077 -5,350 -2,499 671 -5,439 2,377 -
  QoQ % 79.07% -237.89% -114.09% -472.43% 112.34% -328.82% -
  Horiz. % -159.15% -760.50% -225.07% -105.13% 28.23% -228.82% 100.00%
NP 14,419 52,613 14,559 3,035 5,821 12,122 44,057 -52.48%
  QoQ % -72.59% 261.38% 379.70% -47.86% -51.98% -72.49% -
  Horiz. % 32.73% 119.42% 33.05% 6.89% 13.21% 27.51% 100.00%
NP to SH 13,836 51,892 13,733 3,165 5,085 10,228 43,462 -53.34%
  QoQ % -73.34% 277.86% 333.90% -37.76% -50.28% -76.47% -
  Horiz. % 31.83% 119.40% 31.60% 7.28% 11.70% 23.53% 100.00%
Tax Rate 20.78 % 25.57 % 26.87 % 45.16 % -13.03 % 30.97 % -5.70 % -
  QoQ % -18.73% -4.84% -40.50% 446.58% -142.07% 643.33% -
  Horiz. % -364.56% -448.60% -471.40% -792.28% 228.60% -543.33% 100.00%
Total Cost 68,180 23,270 103,504 38,049 59,993 34,188 29,650 74.13%
  QoQ % 193.00% -77.52% 172.03% -36.58% 75.48% 15.31% -
  Horiz. % 229.95% 78.48% 349.09% 128.33% 202.34% 115.31% 100.00%
Net Worth 1,361,811 1,340,543 1,063,739 1,265,999 1,334,812 1,342,425 1,329,915 1.59%
  QoQ % 1.59% 26.02% -15.98% -5.16% -0.57% 0.94% -
  Horiz. % 102.40% 100.80% 79.99% 95.19% 100.37% 100.94% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 21,274 - - - 40,429 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 52.62% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 154.92 % - % - % - % 93.02 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 166.54% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,361,811 1,340,543 1,063,739 1,265,999 1,334,812 1,342,425 1,329,915 1.59%
  QoQ % 1.59% 26.02% -15.98% -5.16% -0.57% 0.94% -
  Horiz. % 102.40% 100.80% 79.99% 95.19% 100.37% 100.94% 100.00%
NOSH 1,089,448 1,081,083 1,063,739 1,054,999 1,059,375 1,065,416 1,063,932 1.59%
  QoQ % 0.77% 1.63% 0.83% -0.41% -0.57% 0.14% -
  Horiz. % 102.40% 101.61% 99.98% 99.16% 99.57% 100.14% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.46 % 69.33 % 12.33 % 7.39 % 8.84 % 26.18 % 59.77 % -55.94%
  QoQ % -74.82% 462.29% 66.85% -16.40% -66.23% -56.20% -
  Horiz. % 29.21% 115.99% 20.63% 12.36% 14.79% 43.80% 100.00%
ROE 1.02 % 3.87 % 1.29 % 0.25 % 0.38 % 0.76 % 3.27 % -53.97%
  QoQ % -73.64% 200.00% 416.00% -34.21% -50.00% -76.76% -
  Horiz. % 31.19% 118.35% 39.45% 7.65% 11.62% 23.24% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.58 7.02 11.10 3.89 6.21 4.35 6.93 6.15%
  QoQ % 7.98% -36.76% 185.35% -37.36% 42.76% -37.23% -
  Horiz. % 109.38% 101.30% 160.17% 56.13% 89.61% 62.77% 100.00%
EPS 1.27 4.80 1.29 0.30 0.48 0.96 4.08 -54.04%
  QoQ % -73.54% 272.09% 330.00% -37.50% -50.00% -76.47% -
  Horiz. % 31.13% 117.65% 31.62% 7.35% 11.76% 23.53% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 52.63% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2500 1.2400 1.0000 1.2000 1.2600 1.2600 1.2500 -
  QoQ % 0.81% 24.00% -16.67% -4.76% 0.00% 0.80% -
  Horiz. % 100.00% 99.20% 80.00% 96.00% 100.80% 100.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.67 5.21 8.10 2.82 4.52 3.18 5.06 7.88%
  QoQ % 8.83% -35.68% 187.23% -37.61% 42.14% -37.15% -
  Horiz. % 112.06% 102.96% 160.08% 55.73% 89.33% 62.85% 100.00%
EPS 0.95 3.56 0.94 0.22 0.35 0.70 2.98 -53.30%
  QoQ % -73.31% 278.72% 327.27% -37.14% -50.00% -76.51% -
  Horiz. % 31.88% 119.46% 31.54% 7.38% 11.74% 23.49% 100.00%
DPS 0.00 0.00 1.46 0.00 0.00 0.00 2.77 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 52.71% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9347 0.9201 0.7301 0.8689 0.9162 0.9214 0.9128 1.59%
  QoQ % 1.59% 26.02% -15.97% -5.16% -0.56% 0.94% -
  Horiz. % 102.40% 100.80% 79.98% 95.19% 100.37% 100.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.4600 1.6100 1.1800 1.1800 1.1800 0.9000 0.9800 -
P/RPS 19.26 22.94 10.63 30.30 18.99 20.71 14.15 22.80%
  QoQ % -16.04% 115.80% -64.92% 59.56% -8.31% 46.36% -
  Horiz. % 136.11% 162.12% 75.12% 214.13% 134.20% 146.36% 100.00%
P/EPS 114.96 33.54 91.40 393.33 245.83 93.75 23.99 183.96%
  QoQ % 242.75% -63.30% -76.76% 60.00% 162.22% 290.79% -
  Horiz. % 479.20% 139.81% 380.99% 1,639.56% 1,024.72% 390.79% 100.00%
EY 0.87 2.98 1.09 0.25 0.41 1.07 4.17 -64.79%
  QoQ % -70.81% 173.39% 336.00% -39.02% -61.68% -74.34% -
  Horiz. % 20.86% 71.46% 26.14% 6.00% 9.83% 25.66% 100.00%
DY 0.00 0.00 1.69 0.00 0.00 0.00 3.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 43.56% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.17 1.30 1.18 0.98 0.94 0.71 0.78 31.00%
  QoQ % -10.00% 10.17% 20.41% 4.26% 32.39% -8.97% -
  Horiz. % 150.00% 166.67% 151.28% 125.64% 120.51% 91.03% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 30/05/11 25/02/11 29/11/10 24/08/10 31/05/10 -
Price 1.3900 1.4500 1.4900 1.1600 1.1700 1.0800 0.8800 -
P/RPS 18.33 20.66 13.42 29.79 18.83 24.85 12.70 27.69%
  QoQ % -11.28% 53.95% -54.95% 58.20% -24.23% 95.67% -
  Horiz. % 144.33% 162.68% 105.67% 234.57% 148.27% 195.67% 100.00%
P/EPS 109.45 30.21 115.41 386.67 243.75 112.50 21.54 195.27%
  QoQ % 262.30% -73.82% -70.15% 58.63% 116.67% 422.28% -
  Horiz. % 508.12% 140.25% 535.79% 1,795.13% 1,131.62% 522.28% 100.00%
EY 0.91 3.31 0.87 0.26 0.41 0.89 4.64 -66.21%
  QoQ % -72.51% 280.46% 234.62% -36.59% -53.93% -80.82% -
  Horiz. % 19.61% 71.34% 18.75% 5.60% 8.84% 19.18% 100.00%
DY 0.00 0.00 1.34 0.00 0.00 0.00 4.32 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 31.02% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.11 1.17 1.49 0.97 0.93 0.86 0.70 35.94%
  QoQ % -5.13% -21.48% 53.61% 4.30% 8.14% 22.86% -
  Horiz. % 158.57% 167.14% 212.86% 138.57% 132.86% 122.86% 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
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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