Highlights

[E&O] QoQ Quarter Result on 2011-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     11.03%    YoY -     385.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 156,678 139,521 210,549 123,120 82,599 75,883 118,063 20.70%
  QoQ % 12.30% -33.73% 71.01% 49.06% 8.85% -35.73% -
  Horiz. % 132.71% 118.18% 178.34% 104.28% 69.96% 64.27% 100.00%
PBT 51,497 40,840 54,610 27,670 18,202 70,690 19,909 88.11%
  QoQ % 26.09% -25.22% 97.36% 52.02% -74.25% 255.07% -
  Horiz. % 258.66% 205.13% 274.30% 138.98% 91.43% 355.07% 100.00%
Tax -14,529 -9,236 -10,428 -11,145 -3,783 -18,077 -5,350 94.30%
  QoQ % -57.31% 11.43% 6.43% -194.61% 79.07% -237.89% -
  Horiz. % 271.57% 172.64% 194.92% 208.32% 70.71% 337.89% 100.00%
NP 36,968 31,604 44,182 16,525 14,419 52,613 14,559 85.81%
  QoQ % 16.97% -28.47% 167.36% 14.61% -72.59% 261.38% -
  Horiz. % 253.92% 217.08% 303.47% 113.50% 99.04% 361.38% 100.00%
NP to SH 34,929 30,318 42,206 15,362 13,836 51,892 13,733 86.01%
  QoQ % 15.21% -28.17% 174.74% 11.03% -73.34% 277.86% -
  Horiz. % 254.34% 220.77% 307.33% 111.86% 100.75% 377.86% 100.00%
Tax Rate 28.21 % 22.62 % 19.10 % 40.28 % 20.78 % 25.57 % 26.87 % 3.29%
  QoQ % 24.71% 18.43% -52.58% 93.84% -18.73% -4.84% -
  Horiz. % 104.99% 84.18% 71.08% 149.91% 77.34% 95.16% 100.00%
Total Cost 119,710 107,917 166,367 106,595 68,180 23,270 103,504 10.15%
  QoQ % 10.93% -35.13% 56.07% 56.34% 193.00% -77.52% -
  Horiz. % 115.66% 104.26% 160.73% 102.99% 65.87% 22.48% 100.00%
Net Worth 1,359,578 1,327,795 1,290,839 1,239,932 1,361,811 1,340,543 1,063,739 17.72%
  QoQ % 2.39% 2.86% 4.11% -8.95% 1.59% 26.02% -
  Horiz. % 127.81% 124.82% 121.35% 116.56% 128.02% 126.02% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 46,889 - - - 21,274 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 71.71% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,359,578 1,327,795 1,290,839 1,239,932 1,361,811 1,340,543 1,063,739 17.72%
  QoQ % 2.39% 2.86% 4.11% -8.95% 1.59% 26.02% -
  Horiz. % 127.81% 124.82% 121.35% 116.56% 128.02% 126.02% 100.00%
NOSH 1,105,348 1,106,496 1,103,281 1,097,285 1,089,448 1,081,083 1,063,739 2.58%
  QoQ % -0.10% 0.29% 0.55% 0.72% 0.77% 1.63% -
  Horiz. % 103.91% 104.02% 103.72% 103.15% 102.42% 101.63% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 23.59 % 22.65 % 20.98 % 13.42 % 17.46 % 69.33 % 12.33 % 53.93%
  QoQ % 4.15% 7.96% 56.33% -23.14% -74.82% 462.29% -
  Horiz. % 191.32% 183.70% 170.15% 108.84% 141.61% 562.29% 100.00%
ROE 2.57 % 2.28 % 3.27 % 1.24 % 1.02 % 3.87 % 1.29 % 58.13%
  QoQ % 12.72% -30.28% 163.71% 21.57% -73.64% 200.00% -
  Horiz. % 199.22% 176.74% 253.49% 96.12% 79.07% 300.00% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.17 12.61 19.08 11.22 7.58 7.02 11.10 17.63%
  QoQ % 12.37% -33.91% 70.05% 48.02% 7.98% -36.76% -
  Horiz. % 127.66% 113.60% 171.89% 101.08% 68.29% 63.24% 100.00%
EPS 3.16 2.74 3.82 1.40 1.27 4.80 1.29 81.42%
  QoQ % 15.33% -28.27% 172.86% 10.24% -73.54% 272.09% -
  Horiz. % 244.96% 212.40% 296.12% 108.53% 98.45% 372.09% 100.00%
DPS 0.00 0.00 4.25 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 212.50% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2300 1.2000 1.1700 1.1300 1.2500 1.2400 1.0000 14.76%
  QoQ % 2.50% 2.56% 3.54% -9.60% 0.81% 24.00% -
  Horiz. % 123.00% 120.00% 117.00% 113.00% 125.00% 124.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.75 9.58 14.45 8.45 5.67 5.21 8.10 20.70%
  QoQ % 12.21% -33.70% 71.01% 49.03% 8.83% -35.68% -
  Horiz. % 132.72% 118.27% 178.40% 104.32% 70.00% 64.32% 100.00%
EPS 2.40 2.08 2.90 1.05 0.95 3.56 0.94 86.49%
  QoQ % 15.38% -28.28% 176.19% 10.53% -73.31% 278.72% -
  Horiz. % 255.32% 221.28% 308.51% 111.70% 101.06% 378.72% 100.00%
DPS 0.00 0.00 3.22 0.00 0.00 0.00 1.46 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 220.55% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9332 0.9114 0.8860 0.8511 0.9347 0.9201 0.7301 17.72%
  QoQ % 2.39% 2.87% 4.10% -8.94% 1.59% 26.02% -
  Horiz. % 127.82% 124.83% 121.35% 116.57% 128.02% 126.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.6500 1.4000 1.5000 1.4000 1.4600 1.6100 1.1800 -
P/RPS 11.64 11.10 7.86 12.48 19.26 22.94 10.63 6.22%
  QoQ % 4.86% 41.22% -37.02% -35.20% -16.04% 115.80% -
  Horiz. % 109.50% 104.42% 73.94% 117.40% 181.19% 215.80% 100.00%
P/EPS 52.22 51.09 39.21 100.00 114.96 33.54 91.40 -31.08%
  QoQ % 2.21% 30.30% -60.79% -13.01% 242.75% -63.30% -
  Horiz. % 57.13% 55.90% 42.90% 109.41% 125.78% 36.70% 100.00%
EY 1.92 1.96 2.55 1.00 0.87 2.98 1.09 45.70%
  QoQ % -2.04% -23.14% 155.00% 14.94% -70.81% 173.39% -
  Horiz. % 176.15% 179.82% 233.94% 91.74% 79.82% 273.39% 100.00%
DY 0.00 0.00 2.83 0.00 0.00 0.00 1.69 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 167.46% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.34 1.17 1.28 1.24 1.17 1.30 1.18 8.82%
  QoQ % 14.53% -8.59% 3.23% 5.98% -10.00% 10.17% -
  Horiz. % 113.56% 99.15% 108.47% 105.08% 99.15% 110.17% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 17/08/12 28/05/12 27/02/12 30/11/11 25/08/11 30/05/11 -
Price 1.6200 1.6200 1.4100 1.5700 1.3900 1.4500 1.4900 -
P/RPS 11.43 12.85 7.39 13.99 18.33 20.66 13.42 -10.12%
  QoQ % -11.05% 73.88% -47.18% -23.68% -11.28% 53.95% -
  Horiz. % 85.17% 95.75% 55.07% 104.25% 136.59% 153.95% 100.00%
P/EPS 51.27 59.12 36.86 112.14 109.45 30.21 115.41 -41.69%
  QoQ % -13.28% 60.39% -67.13% 2.46% 262.30% -73.82% -
  Horiz. % 44.42% 51.23% 31.94% 97.17% 94.84% 26.18% 100.00%
EY 1.95 1.69 2.71 0.89 0.91 3.31 0.87 71.02%
  QoQ % 15.38% -37.64% 204.49% -2.20% -72.51% 280.46% -
  Horiz. % 224.14% 194.25% 311.49% 102.30% 104.60% 380.46% 100.00%
DY 0.00 0.00 3.01 0.00 0.00 0.00 1.34 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 224.63% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.32 1.35 1.21 1.39 1.11 1.17 1.49 -7.74%
  QoQ % -2.22% 11.57% -12.95% 25.23% -5.13% -21.48% -
  Horiz. % 88.59% 90.60% 81.21% 93.29% 74.50% 78.52% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS