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.
 


 

168  158  443  1534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.525-0.005 
 HSI-H8F 0.29+0.04 
 HSI-C7F 0.23-0.04 
 ALAM-WA 0.06+0.01 
 SAPNRG 0.29-0.005 
 MTAG 0.58+0.01 
 FINTEC 0.085+0.005 
 HSI-C7J 0.125-0.02 
 FPGROUP 0.565+0.02 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers