Highlights

[E&O] YoY Annualized Quarter Result on 2010-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -19.55%    YoY -     -31.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 356,605 587,742 375,469 204,277 371,557 297,068 568,800 -7.48%
  YoY % -39.33% 56.54% 83.80% -45.02% 25.07% -47.77% -
  Horiz. % 62.69% 103.33% 66.01% 35.91% 65.32% 52.23% 100.00%
PBT 117,776 170,620 155,416 37,660 68,460 13,185 239,697 -11.16%
  YoY % -30.97% 9.78% 312.68% -44.99% 419.21% -94.50% -
  Horiz. % 49.14% 71.18% 64.84% 15.71% 28.56% 5.50% 100.00%
Tax -30,710 -42,056 -44,006 -9,689 -28,009 2,797 -15,600 11.94%
  YoY % 26.98% 4.43% -354.18% 65.41% -1,101.29% 117.93% -
  Horiz. % 196.86% 269.59% 282.09% 62.11% 179.55% -17.93% 100.00%
NP 87,065 128,564 111,409 27,970 40,450 15,982 224,097 -14.57%
  YoY % -32.28% 15.40% 298.31% -30.85% 153.09% -92.87% -
  Horiz. % 38.85% 57.37% 49.71% 12.48% 18.05% 7.13% 100.00%
NP to SH 83,653 122,218 108,120 24,637 36,069 9,246 159,445 -10.18%
  YoY % -31.55% 13.04% 338.85% -31.69% 290.08% -94.20% -
  Horiz. % 52.47% 76.65% 67.81% 15.45% 22.62% 5.80% 100.00%
Tax Rate 26.08 % 24.65 % 28.32 % 25.73 % 40.91 % -21.22 % 6.51 % 26.00%
  YoY % 5.80% -12.96% 10.07% -37.11% 292.79% -425.96% -
  Horiz. % 400.61% 378.65% 435.02% 395.24% 628.42% -325.96% 100.00%
Total Cost 269,540 459,178 264,060 176,306 331,106 281,085 344,702 -4.01%
  YoY % -41.30% 73.89% 49.77% -46.75% 17.80% -18.46% -
  Horiz. % 78.19% 133.21% 76.61% 51.15% 96.06% 81.54% 100.00%
Net Worth 1,427,417 1,348,975 1,231,608 1,274,344 1,283,098 870,146 832,949 9.38%
  YoY % 5.81% 9.53% -3.35% -0.68% 47.46% 4.47% -
  Horiz. % 171.37% 161.95% 147.86% 152.99% 154.04% 104.47% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 35,369 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 22.18 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,427,417 1,348,975 1,231,608 1,274,344 1,283,098 870,146 832,949 9.38%
  YoY % 5.81% 9.53% -3.35% -0.68% 47.46% 4.47% -
  Horiz. % 171.37% 161.95% 147.86% 152.99% 154.04% 104.47% 100.00%
NOSH 1,106,525 1,105,717 1,089,919 1,061,954 1,069,249 654,245 530,541 13.02%
  YoY % 0.07% 1.45% 2.63% -0.68% 63.43% 23.32% -
  Horiz. % 208.57% 208.41% 205.44% 200.16% 201.54% 123.32% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 24.42 % 21.87 % 29.67 % 13.69 % 10.89 % 5.38 % 39.40 % -7.66%
  YoY % 11.66% -26.29% 116.73% 25.71% 102.42% -86.35% -
  Horiz. % 61.98% 55.51% 75.30% 34.75% 27.64% 13.65% 100.00%
ROE 5.86 % 9.06 % 8.78 % 1.93 % 2.81 % 1.06 % 19.14 % -17.89%
  YoY % -35.32% 3.19% 354.92% -31.32% 165.09% -94.46% -
  Horiz. % 30.62% 47.34% 45.87% 10.08% 14.68% 5.54% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 32.23 53.15 34.45 19.24 34.75 45.41 107.21 -18.14%
  YoY % -39.36% 54.28% 79.05% -44.63% -23.48% -57.64% -
  Horiz. % 30.06% 49.58% 32.13% 17.95% 32.41% 42.36% 100.00%
EPS 7.56 11.05 9.92 2.32 3.37 1.41 30.05 -20.53%
  YoY % -31.58% 11.39% 327.59% -31.16% 139.01% -95.31% -
  Horiz. % 25.16% 36.77% 33.01% 7.72% 11.21% 4.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2900 1.2200 1.1300 1.2000 1.2000 1.3300 1.5700 -3.22%
  YoY % 5.74% 7.96% -5.83% 0.00% -9.77% -15.29% -
  Horiz. % 82.17% 77.71% 71.97% 76.43% 76.43% 84.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 24.48 40.34 25.77 14.02 25.50 20.39 39.04 -7.48%
  YoY % -39.32% 56.54% 83.81% -45.02% 25.06% -47.77% -
  Horiz. % 62.70% 103.33% 66.01% 35.91% 65.32% 52.23% 100.00%
EPS 5.74 8.39 7.42 1.69 2.48 0.63 10.94 -10.18%
  YoY % -31.59% 13.07% 339.05% -31.85% 293.65% -94.24% -
  Horiz. % 52.47% 76.69% 67.82% 15.45% 22.67% 5.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.43 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9797 0.9259 0.8453 0.8747 0.8807 0.5972 0.5717 9.38%
  YoY % 5.81% 9.54% -3.36% -0.68% 47.47% 4.46% -
  Horiz. % 171.37% 161.96% 147.86% 153.00% 154.05% 104.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.8900 1.5600 1.4000 1.1800 1.0500 0.4300 2.6800 -
P/RPS 5.86 2.93 4.06 6.13 3.02 0.95 2.50 15.24%
  YoY % 100.00% -27.83% -33.77% 102.98% 217.89% -62.00% -
  Horiz. % 234.40% 117.20% 162.40% 245.20% 120.80% 38.00% 100.00%
P/EPS 25.00 14.11 14.11 50.86 31.13 30.42 8.92 18.72%
  YoY % 77.18% 0.00% -72.26% 63.38% 2.33% 241.03% -
  Horiz. % 280.27% 158.18% 158.18% 570.18% 348.99% 341.03% 100.00%
EY 4.00 7.09 7.09 1.97 3.21 3.29 11.21 -15.77%
  YoY % -43.58% 0.00% 259.90% -38.63% -2.43% -70.65% -
  Horiz. % 35.68% 63.25% 63.25% 17.57% 28.64% 29.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.49 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.47 1.28 1.24 0.98 0.87 0.32 1.71 -2.49%
  YoY % 14.84% 3.23% 26.53% 12.64% 171.88% -81.29% -
  Horiz. % 85.96% 74.85% 72.51% 57.31% 50.88% 18.71% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 25/02/13 27/02/12 25/02/11 23/02/10 26/02/09 27/02/08 -
Price 1.9800 1.5500 1.5700 1.1600 0.9900 0.5000 2.2800 -
P/RPS 6.14 2.92 4.56 6.03 2.85 1.10 2.13 19.28%
  YoY % 110.27% -35.96% -24.38% 111.58% 159.09% -48.36% -
  Horiz. % 288.26% 137.09% 214.08% 283.10% 133.80% 51.64% 100.00%
P/EPS 26.19 14.02 15.83 50.00 29.35 35.38 7.59 22.90%
  YoY % 86.80% -11.43% -68.34% 70.36% -17.04% 366.14% -
  Horiz. % 345.06% 184.72% 208.56% 658.76% 386.69% 466.14% 100.00%
EY 3.82 7.13 6.32 2.00 3.41 2.83 13.18 -18.63%
  YoY % -46.42% 12.82% 216.00% -41.35% 20.49% -78.53% -
  Horiz. % 28.98% 54.10% 47.95% 15.17% 25.87% 21.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.92 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.53 1.27 1.39 0.97 0.83 0.38 1.45 0.90%
  YoY % 20.47% -8.63% 43.30% 16.87% 118.42% -73.79% -
  Horiz. % 105.52% 87.59% 95.86% 66.90% 57.24% 26.21% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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