Highlights

[E&O] QoQ TTM Result on 2012-09-30 [#2]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     20.74%    YoY -     48.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 561,006 605,536 651,356 629,868 555,789 492,151 399,665 25.39%
  QoQ % -7.35% -7.03% 3.41% 13.33% 12.93% 23.14% -
  Horiz. % 140.37% 151.51% 162.98% 157.60% 139.06% 123.14% 100.00%
PBT 181,013 187,271 182,575 174,617 141,322 171,172 136,471 20.74%
  QoQ % -3.34% 2.57% 4.56% 23.56% -17.44% 25.43% -
  Horiz. % 132.64% 137.22% 133.78% 127.95% 103.55% 125.43% 100.00%
Tax -48,047 -50,505 -41,970 -45,338 -34,592 -43,433 -38,355 16.22%
  QoQ % 4.87% -20.34% 7.43% -31.06% 20.36% -13.24% -
  Horiz. % 125.27% 131.68% 109.43% 118.21% 90.19% 113.24% 100.00%
NP 132,966 136,766 140,605 129,279 106,730 127,739 98,116 22.48%
  QoQ % -2.78% -2.73% 8.76% 21.13% -16.45% 30.19% -
  Horiz. % 135.52% 139.39% 143.30% 131.76% 108.78% 130.19% 100.00%
NP to SH 126,458 129,556 133,870 122,815 101,722 123,296 94,823 21.18%
  QoQ % -2.39% -3.22% 9.00% 20.74% -17.50% 30.03% -
  Horiz. % 133.36% 136.63% 141.18% 129.52% 107.28% 130.03% 100.00%
Tax Rate 26.54 % 26.97 % 22.99 % 25.96 % 24.48 % 25.37 % 28.10 % -3.74%
  QoQ % -1.59% 17.31% -11.44% 6.05% -3.51% -9.72% -
  Horiz. % 94.45% 95.98% 81.81% 92.38% 87.12% 90.28% 100.00%
Total Cost 428,040 468,770 510,751 500,589 449,059 364,412 301,549 26.33%
  QoQ % -8.69% -8.22% 2.03% 11.48% 23.23% 20.85% -
  Horiz. % 141.95% 155.45% 169.38% 166.01% 148.92% 120.85% 100.00%
Net Worth 1,416,325 1,395,404 1,348,482 1,359,578 1,327,795 1,290,839 1,239,932 9.28%
  QoQ % 1.50% 3.48% -0.82% 2.39% 2.86% 4.11% -
  Horiz. % 114.23% 112.54% 108.75% 109.65% 107.09% 104.11% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 49,835 49,835 46,889 46,889 46,889 46,889 21,274 76.47%
  QoQ % 0.00% 6.28% 0.00% 0.00% 0.00% 120.40% -
  Horiz. % 234.25% 234.25% 220.40% 220.40% 220.40% 220.40% 100.00%
Div Payout % 39.41 % 38.47 % 35.03 % 38.18 % 46.10 % 38.03 % 22.44 % 45.61%
  QoQ % 2.44% 9.82% -8.25% -17.18% 21.22% 69.47% -
  Horiz. % 175.62% 171.43% 156.11% 170.14% 205.44% 169.47% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,416,325 1,395,404 1,348,482 1,359,578 1,327,795 1,290,839 1,239,932 9.28%
  QoQ % 1.50% 3.48% -0.82% 2.39% 2.86% 4.11% -
  Horiz. % 114.23% 112.54% 108.75% 109.65% 107.09% 104.11% 100.00%
NOSH 1,106,504 1,107,463 1,105,313 1,105,348 1,106,496 1,103,281 1,097,285 0.56%
  QoQ % -0.09% 0.19% -0.00% -0.10% 0.29% 0.55% -
  Horiz. % 100.84% 100.93% 100.73% 100.73% 100.84% 100.55% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 23.70 % 22.59 % 21.59 % 20.52 % 19.20 % 25.96 % 24.55 % -2.32%
  QoQ % 4.91% 4.63% 5.21% 6.87% -26.04% 5.74% -
  Horiz. % 96.54% 92.02% 87.94% 83.58% 78.21% 105.74% 100.00%
ROE 8.93 % 9.28 % 9.93 % 9.03 % 7.66 % 9.55 % 7.65 % 10.88%
  QoQ % -3.77% -6.55% 9.97% 17.89% -19.79% 24.84% -
  Horiz. % 116.73% 121.31% 129.80% 118.04% 100.13% 124.84% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 50.70 54.68 58.93 56.98 50.23 44.61 36.42 24.70%
  QoQ % -7.28% -7.21% 3.42% 13.44% 12.60% 22.49% -
  Horiz. % 139.21% 150.14% 161.81% 156.45% 137.92% 122.49% 100.00%
EPS 11.43 11.70 12.11 11.11 9.19 11.18 8.64 20.53%
  QoQ % -2.31% -3.39% 9.00% 20.89% -17.80% 29.40% -
  Horiz. % 132.29% 135.42% 140.16% 128.59% 106.37% 129.40% 100.00%
DPS 4.50 4.50 4.25 4.25 4.25 4.25 1.94 75.32%
  QoQ % 0.00% 5.88% 0.00% 0.00% 0.00% 119.07% -
  Horiz. % 231.96% 231.96% 219.07% 219.07% 219.07% 219.07% 100.00%
NAPS 1.2800 1.2600 1.2200 1.2300 1.2000 1.1700 1.1300 8.67%
  QoQ % 1.59% 3.28% -0.81% 2.50% 2.56% 3.54% -
  Horiz. % 113.27% 111.50% 107.96% 108.85% 106.19% 103.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 38.51 41.56 44.71 43.23 38.15 33.78 27.43 25.41%
  QoQ % -7.34% -7.05% 3.42% 13.32% 12.94% 23.15% -
  Horiz. % 140.39% 151.51% 163.00% 157.60% 139.08% 123.15% 100.00%
EPS 8.68 8.89 9.19 8.43 6.98 8.46 6.51 21.16%
  QoQ % -2.36% -3.26% 9.02% 20.77% -17.49% 29.95% -
  Horiz. % 133.33% 136.56% 141.17% 129.49% 107.22% 129.95% 100.00%
DPS 3.42 3.42 3.22 3.22 3.22 3.22 1.46 76.47%
  QoQ % 0.00% 6.21% 0.00% 0.00% 0.00% 120.55% -
  Horiz. % 234.25% 234.25% 220.55% 220.55% 220.55% 220.55% 100.00%
NAPS 0.9721 0.9578 0.9256 0.9332 0.9114 0.8860 0.8511 9.28%
  QoQ % 1.49% 3.48% -0.81% 2.39% 2.87% 4.10% -
  Horiz. % 114.22% 112.54% 108.75% 109.65% 107.08% 104.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.0000 1.5800 1.5600 1.6500 1.4000 1.5000 1.4000 -
P/RPS 3.94 2.89 2.65 2.90 2.79 3.36 3.84 1.73%
  QoQ % 36.33% 9.06% -8.62% 3.94% -16.96% -12.50% -
  Horiz. % 102.60% 75.26% 69.01% 75.52% 72.66% 87.50% 100.00%
P/EPS 17.50 13.51 12.88 14.85 15.23 13.42 16.20 5.29%
  QoQ % 29.53% 4.89% -13.27% -2.50% 13.49% -17.16% -
  Horiz. % 108.02% 83.40% 79.51% 91.67% 94.01% 82.84% 100.00%
EY 5.71 7.40 7.76 6.73 6.57 7.45 6.17 -5.04%
  QoQ % -22.84% -4.64% 15.30% 2.44% -11.81% 20.75% -
  Horiz. % 92.54% 119.94% 125.77% 109.08% 106.48% 120.75% 100.00%
DY 2.25 2.85 2.72 2.58 3.04 2.83 1.38 38.57%
  QoQ % -21.05% 4.78% 5.43% -15.13% 7.42% 105.07% -
  Horiz. % 163.04% 206.52% 197.10% 186.96% 220.29% 205.07% 100.00%
P/NAPS 1.56 1.25 1.28 1.34 1.17 1.28 1.24 16.55%
  QoQ % 24.80% -2.34% -4.48% 14.53% -8.59% 3.23% -
  Horiz. % 125.81% 100.81% 103.23% 108.06% 94.35% 103.23% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 25/02/13 22/11/12 17/08/12 28/05/12 27/02/12 -
Price 2.0800 2.0800 1.5500 1.6200 1.6200 1.4100 1.5700 -
P/RPS 4.10 3.80 2.63 2.84 3.23 3.16 4.31 -3.28%
  QoQ % 7.89% 44.49% -7.39% -12.07% 2.22% -26.68% -
  Horiz. % 95.13% 88.17% 61.02% 65.89% 74.94% 73.32% 100.00%
P/EPS 18.20 17.78 12.80 14.58 17.62 12.62 18.17 0.11%
  QoQ % 2.36% 38.91% -12.21% -17.25% 39.62% -30.54% -
  Horiz. % 100.17% 97.85% 70.45% 80.24% 96.97% 69.46% 100.00%
EY 5.49 5.62 7.81 6.86 5.67 7.93 5.50 -0.12%
  QoQ % -2.31% -28.04% 13.85% 20.99% -28.50% 44.18% -
  Horiz. % 99.82% 102.18% 142.00% 124.73% 103.09% 144.18% 100.00%
DY 2.16 2.16 2.74 2.62 2.62 3.01 1.23 45.61%
  QoQ % 0.00% -21.17% 4.58% 0.00% -12.96% 144.72% -
  Horiz. % 175.61% 175.61% 222.76% 213.01% 213.01% 244.72% 100.00%
P/NAPS 1.63 1.65 1.27 1.32 1.35 1.21 1.39 11.21%
  QoQ % -1.21% 29.92% -3.79% -2.22% 11.57% -12.95% -
  Horiz. % 117.27% 118.71% 91.37% 94.96% 97.12% 87.05% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers