Highlights

[E&O] QoQ Quarter Result on 2010-03-31 [#4]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     314.28%    YoY -     198.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 41,084 65,814 46,310 73,707 89,994 114,759 73,915 -32.33%
  QoQ % -37.58% 42.12% -37.17% -18.10% -21.58% 55.26% -
  Horiz. % 55.58% 89.04% 62.65% 99.72% 121.75% 155.26% 100.00%
PBT 5,534 5,150 17,561 41,680 21,348 20,499 9,498 -30.17%
  QoQ % 7.46% -70.67% -57.87% 95.24% 4.14% 115.82% -
  Horiz. % 58.26% 54.22% 184.89% 438.83% 224.76% 215.82% 100.00%
Tax -2,499 671 -5,439 2,377 -9,500 -7,736 -3,771 -23.93%
  QoQ % -472.43% 112.34% -328.82% 125.02% -22.80% -105.14% -
  Horiz. % 66.27% -17.79% 144.23% -63.03% 251.92% 205.14% 100.00%
NP 3,035 5,821 12,122 44,057 11,848 12,763 5,727 -34.44%
  QoQ % -47.86% -51.98% -72.49% 271.85% -7.17% 122.86% -
  Horiz. % 52.99% 101.64% 211.66% 769.29% 206.88% 222.86% 100.00%
NP to SH 3,165 5,085 10,228 43,462 10,491 11,511 5,050 -26.70%
  QoQ % -37.76% -50.28% -76.47% 314.28% -8.86% 127.94% -
  Horiz. % 62.67% 100.69% 202.53% 860.63% 207.74% 227.94% 100.00%
Tax Rate 45.16 % -13.03 % 30.97 % -5.70 % 44.50 % 37.74 % 39.70 % 8.94%
  QoQ % 446.58% -142.07% 643.33% -112.81% 17.91% -4.94% -
  Horiz. % 113.75% -32.82% 78.01% -14.36% 112.09% 95.06% 100.00%
Total Cost 38,049 59,993 34,188 29,650 78,146 101,996 68,188 -32.15%
  QoQ % -36.58% 75.48% 15.31% -62.06% -23.38% 49.58% -
  Horiz. % 55.80% 87.98% 50.14% 43.48% 114.60% 149.58% 100.00%
Net Worth 1,265,999 1,334,812 1,342,425 1,329,915 1,284,612 873,983 889,084 26.49%
  QoQ % -5.16% -0.57% 0.94% 3.53% 46.98% -1.70% -
  Horiz. % 142.39% 150.13% 150.99% 149.58% 144.49% 98.30% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 40,429 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 93.02 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,265,999 1,334,812 1,342,425 1,329,915 1,284,612 873,983 889,084 26.49%
  QoQ % -5.16% -0.57% 0.94% 3.53% 46.98% -1.70% -
  Horiz. % 142.39% 150.13% 150.99% 149.58% 144.49% 98.30% 100.00%
NOSH 1,054,999 1,059,375 1,065,416 1,063,932 1,070,510 710,555 711,267 29.97%
  QoQ % -0.41% -0.57% 0.14% -0.61% 50.66% -0.10% -
  Horiz. % 148.33% 148.94% 149.79% 149.58% 150.51% 99.90% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.39 % 8.84 % 26.18 % 59.77 % 13.17 % 11.12 % 7.75 % -3.11%
  QoQ % -16.40% -66.23% -56.20% 353.83% 18.44% 43.48% -
  Horiz. % 95.35% 114.06% 337.81% 771.23% 169.94% 143.48% 100.00%
ROE 0.25 % 0.38 % 0.76 % 3.27 % 0.82 % 1.32 % 0.57 % -42.19%
  QoQ % -34.21% -50.00% -76.76% 298.78% -37.88% 131.58% -
  Horiz. % 43.86% 66.67% 133.33% 573.68% 143.86% 231.58% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.89 6.21 4.35 6.93 8.41 16.15 10.39 -47.96%
  QoQ % -37.36% 42.76% -37.23% -17.60% -47.93% 55.44% -
  Horiz. % 37.44% 59.77% 41.87% 66.70% 80.94% 155.44% 100.00%
EPS 0.30 0.48 0.96 4.08 0.98 1.62 0.71 -43.60%
  QoQ % -37.50% -50.00% -76.47% 316.33% -39.51% 128.17% -
  Horiz. % 42.25% 67.61% 135.21% 574.65% 138.03% 228.17% 100.00%
DPS 0.00 0.00 0.00 3.80 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2000 1.2600 1.2600 1.2500 1.2000 1.2300 1.2500 -2.68%
  QoQ % -4.76% 0.00% 0.80% 4.17% -2.44% -1.60% -
  Horiz. % 96.00% 100.80% 100.80% 100.00% 96.00% 98.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.82 4.52 3.18 5.06 6.18 7.88 5.07 -32.29%
  QoQ % -37.61% 42.14% -37.15% -18.12% -21.57% 55.42% -
  Horiz. % 55.62% 89.15% 62.72% 99.80% 121.89% 155.42% 100.00%
EPS 0.22 0.35 0.70 2.98 0.72 0.79 0.35 -26.56%
  QoQ % -37.14% -50.00% -76.51% 313.89% -8.86% 125.71% -
  Horiz. % 62.86% 100.00% 200.00% 851.43% 205.71% 225.71% 100.00%
DPS 0.00 0.00 0.00 2.77 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8689 0.9162 0.9214 0.9128 0.8817 0.5999 0.6102 26.49%
  QoQ % -5.16% -0.56% 0.94% 3.53% 46.97% -1.69% -
  Horiz. % 142.40% 150.15% 151.00% 149.59% 144.49% 98.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.1800 1.1800 0.9000 0.9800 1.0500 1.4500 0.9500 -
P/RPS 30.30 18.99 20.71 14.15 12.49 8.98 9.14 121.84%
  QoQ % 59.56% -8.31% 46.36% 13.29% 39.09% -1.75% -
  Horiz. % 331.51% 207.77% 226.59% 154.81% 136.65% 98.25% 100.00%
P/EPS 393.33 245.83 93.75 23.99 107.14 89.51 133.80 104.81%
  QoQ % 60.00% 162.22% 290.79% -77.61% 19.70% -33.10% -
  Horiz. % 293.97% 183.73% 70.07% 17.93% 80.07% 66.90% 100.00%
EY 0.25 0.41 1.07 4.17 0.93 1.12 0.75 -51.83%
  QoQ % -39.02% -61.68% -74.34% 348.39% -16.96% 49.33% -
  Horiz. % 33.33% 54.67% 142.67% 556.00% 124.00% 149.33% 100.00%
DY 0.00 0.00 0.00 3.88 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.98 0.94 0.71 0.78 0.87 1.18 0.76 18.42%
  QoQ % 4.26% 32.39% -8.97% -10.34% -26.27% 55.26% -
  Horiz. % 128.95% 123.68% 93.42% 102.63% 114.47% 155.26% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 24/08/10 31/05/10 23/02/10 26/11/09 27/08/09 -
Price 1.1600 1.1700 1.0800 0.8800 0.9900 0.8800 1.3100 -
P/RPS 29.79 18.83 24.85 12.70 11.78 5.45 12.61 77.10%
  QoQ % 58.20% -24.23% 95.67% 7.81% 116.15% -56.78% -
  Horiz. % 236.24% 149.33% 197.07% 100.71% 93.42% 43.22% 100.00%
P/EPS 386.67 243.75 112.50 21.54 101.02 54.32 184.51 63.54%
  QoQ % 58.63% 116.67% 422.28% -78.68% 85.97% -70.56% -
  Horiz. % 209.57% 132.11% 60.97% 11.67% 54.75% 29.44% 100.00%
EY 0.26 0.41 0.89 4.64 0.99 1.84 0.54 -38.49%
  QoQ % -36.59% -53.93% -80.82% 368.69% -46.20% 240.74% -
  Horiz. % 48.15% 75.93% 164.81% 859.26% 183.33% 340.74% 100.00%
DY 0.00 0.00 0.00 4.32 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.97 0.93 0.86 0.70 0.83 0.72 1.05 -5.13%
  QoQ % 4.30% 8.14% 22.86% -15.66% 15.28% -31.43% -
  Horiz. % 92.38% 88.57% 81.90% 66.67% 79.05% 68.57% 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.
 


 

323  265  542  1135 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.79+0.045 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers