Highlights

[E&O] QoQ Quarter Result on 2011-03-31 [#4]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     333.90%    YoY -     -68.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 123,120 82,599 75,883 118,063 41,084 65,814 46,310 91.57%
  QoQ % 49.06% 8.85% -35.73% 187.37% -37.58% 42.12% -
  Horiz. % 265.86% 178.36% 163.86% 254.94% 88.72% 142.12% 100.00%
PBT 27,670 18,202 70,690 19,909 5,534 5,150 17,561 35.29%
  QoQ % 52.02% -74.25% 255.07% 259.76% 7.46% -70.67% -
  Horiz. % 157.57% 103.65% 402.54% 113.37% 31.51% 29.33% 100.00%
Tax -11,145 -3,783 -18,077 -5,350 -2,499 671 -5,439 61.12%
  QoQ % -194.61% 79.07% -237.89% -114.09% -472.43% 112.34% -
  Horiz. % 204.91% 69.55% 332.36% 98.36% 45.95% -12.34% 100.00%
NP 16,525 14,419 52,613 14,559 3,035 5,821 12,122 22.88%
  QoQ % 14.61% -72.59% 261.38% 379.70% -47.86% -51.98% -
  Horiz. % 136.32% 118.95% 434.03% 120.10% 25.04% 48.02% 100.00%
NP to SH 15,362 13,836 51,892 13,733 3,165 5,085 10,228 31.05%
  QoQ % 11.03% -73.34% 277.86% 333.90% -37.76% -50.28% -
  Horiz. % 150.20% 135.28% 507.35% 134.27% 30.94% 49.72% 100.00%
Tax Rate 40.28 % 20.78 % 25.57 % 26.87 % 45.16 % -13.03 % 30.97 % 19.09%
  QoQ % 93.84% -18.73% -4.84% -40.50% 446.58% -142.07% -
  Horiz. % 130.06% 67.10% 82.56% 86.76% 145.82% -42.07% 100.00%
Total Cost 106,595 68,180 23,270 103,504 38,049 59,993 34,188 112.98%
  QoQ % 56.34% 193.00% -77.52% 172.03% -36.58% 75.48% -
  Horiz. % 311.79% 199.43% 68.06% 302.75% 111.29% 175.48% 100.00%
Net Worth 1,239,932 1,361,811 1,340,543 1,063,739 1,265,999 1,334,812 1,342,425 -5.14%
  QoQ % -8.95% 1.59% 26.02% -15.98% -5.16% -0.57% -
  Horiz. % 92.37% 101.44% 99.86% 79.24% 94.31% 99.43% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 21,274 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 154.92 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,239,932 1,361,811 1,340,543 1,063,739 1,265,999 1,334,812 1,342,425 -5.14%
  QoQ % -8.95% 1.59% 26.02% -15.98% -5.16% -0.57% -
  Horiz. % 92.37% 101.44% 99.86% 79.24% 94.31% 99.43% 100.00%
NOSH 1,097,285 1,089,448 1,081,083 1,063,739 1,054,999 1,059,375 1,065,416 1.98%
  QoQ % 0.72% 0.77% 1.63% 0.83% -0.41% -0.57% -
  Horiz. % 102.99% 102.26% 101.47% 99.84% 99.02% 99.43% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.42 % 17.46 % 69.33 % 12.33 % 7.39 % 8.84 % 26.18 % -35.87%
  QoQ % -23.14% -74.82% 462.29% 66.85% -16.40% -66.23% -
  Horiz. % 51.26% 66.69% 264.82% 47.10% 28.23% 33.77% 100.00%
ROE 1.24 % 1.02 % 3.87 % 1.29 % 0.25 % 0.38 % 0.76 % 38.47%
  QoQ % 21.57% -73.64% 200.00% 416.00% -34.21% -50.00% -
  Horiz. % 163.16% 134.21% 509.21% 169.74% 32.89% 50.00% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.22 7.58 7.02 11.10 3.89 6.21 4.35 87.75%
  QoQ % 48.02% 7.98% -36.76% 185.35% -37.36% 42.76% -
  Horiz. % 257.93% 174.25% 161.38% 255.17% 89.43% 142.76% 100.00%
EPS 1.40 1.27 4.80 1.29 0.30 0.48 0.96 28.51%
  QoQ % 10.24% -73.54% 272.09% 330.00% -37.50% -50.00% -
  Horiz. % 145.83% 132.29% 500.00% 134.38% 31.25% 50.00% 100.00%
DPS 0.00 0.00 0.00 2.00 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 1.1300 1.2500 1.2400 1.0000 1.2000 1.2600 1.2600 -6.98%
  QoQ % -9.60% 0.81% 24.00% -16.67% -4.76% 0.00% -
  Horiz. % 89.68% 99.21% 98.41% 79.37% 95.24% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.45 5.67 5.21 8.10 2.82 4.52 3.18 91.50%
  QoQ % 49.03% 8.83% -35.68% 187.23% -37.61% 42.14% -
  Horiz. % 265.72% 178.30% 163.84% 254.72% 88.68% 142.14% 100.00%
EPS 1.05 0.95 3.56 0.94 0.22 0.35 0.70 30.94%
  QoQ % 10.53% -73.31% 278.72% 327.27% -37.14% -50.00% -
  Horiz. % 150.00% 135.71% 508.57% 134.29% 31.43% 50.00% 100.00%
DPS 0.00 0.00 0.00 1.46 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 0.8511 0.9347 0.9201 0.7301 0.8689 0.9162 0.9214 -5.14%
  QoQ % -8.94% 1.59% 26.02% -15.97% -5.16% -0.56% -
  Horiz. % 92.37% 101.44% 99.86% 79.24% 94.30% 99.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.4000 1.4600 1.6100 1.1800 1.1800 1.1800 0.9000 -
P/RPS 12.48 19.26 22.94 10.63 30.30 18.99 20.71 -28.59%
  QoQ % -35.20% -16.04% 115.80% -64.92% 59.56% -8.31% -
  Horiz. % 60.26% 93.00% 110.77% 51.33% 146.31% 91.69% 100.00%
P/EPS 100.00 114.96 33.54 91.40 393.33 245.83 93.75 4.38%
  QoQ % -13.01% 242.75% -63.30% -76.76% 60.00% 162.22% -
  Horiz. % 106.67% 122.62% 35.78% 97.49% 419.55% 262.22% 100.00%
EY 1.00 0.87 2.98 1.09 0.25 0.41 1.07 -4.40%
  QoQ % 14.94% -70.81% 173.39% 336.00% -39.02% -61.68% -
  Horiz. % 93.46% 81.31% 278.50% 101.87% 23.36% 38.32% 100.00%
DY 0.00 0.00 0.00 1.69 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 1.24 1.17 1.30 1.18 0.98 0.94 0.71 44.88%
  QoQ % 5.98% -10.00% 10.17% 20.41% 4.26% 32.39% -
  Horiz. % 174.65% 164.79% 183.10% 166.20% 138.03% 132.39% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 30/11/11 25/08/11 30/05/11 25/02/11 29/11/10 24/08/10 -
Price 1.5700 1.3900 1.4500 1.4900 1.1600 1.1700 1.0800 -
P/RPS 13.99 18.33 20.66 13.42 29.79 18.83 24.85 -31.75%
  QoQ % -23.68% -11.28% 53.95% -54.95% 58.20% -24.23% -
  Horiz. % 56.30% 73.76% 83.14% 54.00% 119.88% 75.77% 100.00%
P/EPS 112.14 109.45 30.21 115.41 386.67 243.75 112.50 -0.21%
  QoQ % 2.46% 262.30% -73.82% -70.15% 58.63% 116.67% -
  Horiz. % 99.68% 97.29% 26.85% 102.59% 343.71% 216.67% 100.00%
EY 0.89 0.91 3.31 0.87 0.26 0.41 0.89 -
  QoQ % -2.20% -72.51% 280.46% 234.62% -36.59% -53.93% -
  Horiz. % 100.00% 102.25% 371.91% 97.75% 29.21% 46.07% 100.00%
DY 0.00 0.00 0.00 1.34 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 1.39 1.11 1.17 1.49 0.97 0.93 0.86 37.60%
  QoQ % 25.23% -5.13% -21.48% 53.61% 4.30% 8.14% -
  Horiz. % 161.63% 129.07% 136.05% 173.26% 112.79% 108.14% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS