Highlights

[E&O] YoY Annualized 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 -     -17.75%    YoY -     338.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 408,609 356,605 587,742 375,469 204,277 371,557 297,068 5.45%
  YoY % 14.58% -39.33% 56.54% 83.80% -45.02% 25.07% -
  Horiz. % 137.55% 120.04% 197.85% 126.39% 68.76% 125.07% 100.00%
PBT 108,600 117,776 170,620 155,416 37,660 68,460 13,185 42.09%
  YoY % -7.79% -30.97% 9.78% 312.68% -44.99% 419.21% -
  Horiz. % 823.64% 893.23% 1,294.01% 1,178.70% 285.62% 519.21% 100.00%
Tax -35,242 -30,710 -42,056 -44,006 -9,689 -28,009 2,797 -
  YoY % -14.76% 26.98% 4.43% -354.18% 65.41% -1,101.29% -
  Horiz. % -1,259.87% -1,097.86% -1,503.43% -1,573.17% -346.38% -1,001.29% 100.00%
NP 73,357 87,065 128,564 111,409 27,970 40,450 15,982 28.90%
  YoY % -15.74% -32.28% 15.40% 298.31% -30.85% 153.09% -
  Horiz. % 458.98% 544.75% 804.40% 697.06% 175.01% 253.09% 100.00%
NP to SH 68,784 83,653 122,218 108,120 24,637 36,069 9,246 39.70%
  YoY % -17.77% -31.55% 13.04% 338.85% -31.69% 290.08% -
  Horiz. % 743.88% 904.69% 1,321.76% 1,169.29% 266.45% 390.08% 100.00%
Tax Rate 32.45 % 26.08 % 24.65 % 28.32 % 25.73 % 40.91 % -21.22 % -
  YoY % 24.42% 5.80% -12.96% 10.07% -37.11% 292.79% -
  Horiz. % -152.92% -122.90% -116.16% -133.46% -121.25% -192.79% 100.00%
Total Cost 335,252 269,540 459,178 264,060 176,306 331,106 281,085 2.98%
  YoY % 24.38% -41.30% 73.89% 49.77% -46.75% 17.80% -
  Horiz. % 119.27% 95.89% 163.36% 93.94% 62.72% 117.80% 100.00%
Net Worth 1,497,716 1,427,417 1,348,975 1,231,608 1,274,344 1,283,098 870,146 9.47%
  YoY % 4.92% 5.81% 9.53% -3.35% -0.68% 47.46% -
  Horiz. % 172.12% 164.04% 155.03% 141.54% 146.45% 147.46% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,497,716 1,427,417 1,348,975 1,231,608 1,274,344 1,283,098 870,146 9.47%
  YoY % 4.92% 5.81% 9.53% -3.35% -0.68% 47.46% -
  Horiz. % 172.12% 164.04% 155.03% 141.54% 146.45% 147.46% 100.00%
NOSH 1,109,419 1,106,525 1,105,717 1,089,919 1,061,954 1,069,249 654,245 9.20%
  YoY % 0.26% 0.07% 1.45% 2.63% -0.68% 63.43% -
  Horiz. % 169.57% 169.13% 169.01% 166.59% 162.32% 163.43% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 17.95 % 24.42 % 21.87 % 29.67 % 13.69 % 10.89 % 5.38 % 22.23%
  YoY % -26.49% 11.66% -26.29% 116.73% 25.71% 102.42% -
  Horiz. % 333.64% 453.90% 406.51% 551.49% 254.46% 202.42% 100.00%
ROE 4.59 % 5.86 % 9.06 % 8.78 % 1.93 % 2.81 % 1.06 % 27.65%
  YoY % -21.67% -35.32% 3.19% 354.92% -31.32% 165.09% -
  Horiz. % 433.02% 552.83% 854.72% 828.30% 182.08% 265.09% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 36.83 32.23 53.15 34.45 19.24 34.75 45.41 -3.43%
  YoY % 14.27% -39.36% 54.28% 79.05% -44.63% -23.48% -
  Horiz. % 81.11% 70.98% 117.04% 75.86% 42.37% 76.52% 100.00%
EPS 6.20 7.56 11.05 9.92 2.32 3.37 1.41 27.98%
  YoY % -17.99% -31.58% 11.39% 327.59% -31.16% 139.01% -
  Horiz. % 439.72% 536.17% 783.69% 703.55% 164.54% 239.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3500 1.2900 1.2200 1.1300 1.2000 1.2000 1.3300 0.25%
  YoY % 4.65% 5.74% 7.96% -5.83% 0.00% -9.77% -
  Horiz. % 101.50% 96.99% 91.73% 84.96% 90.23% 90.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 28.05 24.48 40.34 25.77 14.02 25.50 20.39 5.46%
  YoY % 14.58% -39.32% 56.54% 83.81% -45.02% 25.06% -
  Horiz. % 137.57% 120.06% 197.84% 126.39% 68.76% 125.06% 100.00%
EPS 4.72 5.74 8.39 7.42 1.69 2.48 0.63 39.86%
  YoY % -17.77% -31.59% 13.07% 339.05% -31.85% 293.65% -
  Horiz. % 749.21% 911.11% 1,331.75% 1,177.78% 268.25% 393.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0280 0.9797 0.9259 0.8453 0.8747 0.8807 0.5972 9.47%
  YoY % 4.93% 5.81% 9.54% -3.36% -0.68% 47.47% -
  Horiz. % 172.14% 164.05% 155.04% 141.54% 146.47% 147.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.2500 1.8900 1.5600 1.4000 1.1800 1.0500 0.4300 -
P/RPS 6.11 5.86 2.93 4.06 6.13 3.02 0.95 36.35%
  YoY % 4.27% 100.00% -27.83% -33.77% 102.98% 217.89% -
  Horiz. % 643.16% 616.84% 308.42% 427.37% 645.26% 317.89% 100.00%
P/EPS 36.29 25.00 14.11 14.11 50.86 31.13 30.42 2.98%
  YoY % 45.16% 77.18% 0.00% -72.26% 63.38% 2.33% -
  Horiz. % 119.30% 82.18% 46.38% 46.38% 167.19% 102.33% 100.00%
EY 2.76 4.00 7.09 7.09 1.97 3.21 3.29 -2.88%
  YoY % -31.00% -43.58% 0.00% 259.90% -38.63% -2.43% -
  Horiz. % 83.89% 121.58% 215.50% 215.50% 59.88% 97.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.67 1.47 1.28 1.24 0.98 0.87 0.32 31.69%
  YoY % 13.61% 14.84% 3.23% 26.53% 12.64% 171.88% -
  Horiz. % 521.88% 459.38% 400.00% 387.50% 306.25% 271.88% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 26/02/14 25/02/13 27/02/12 25/02/11 23/02/10 26/02/09 -
Price 2.2500 1.9800 1.5500 1.5700 1.1600 0.9900 0.5000 -
P/RPS 6.11 6.14 2.92 4.56 6.03 2.85 1.10 33.06%
  YoY % -0.49% 110.27% -35.96% -24.38% 111.58% 159.09% -
  Horiz. % 555.45% 558.18% 265.45% 414.55% 548.18% 259.09% 100.00%
P/EPS 36.29 26.19 14.02 15.83 50.00 29.35 35.38 0.42%
  YoY % 38.56% 86.80% -11.43% -68.34% 70.36% -17.04% -
  Horiz. % 102.57% 74.02% 39.63% 44.74% 141.32% 82.96% 100.00%
EY 2.76 3.82 7.13 6.32 2.00 3.41 2.83 -0.42%
  YoY % -27.75% -46.42% 12.82% 216.00% -41.35% 20.49% -
  Horiz. % 97.53% 134.98% 251.94% 223.32% 70.67% 120.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.67 1.53 1.27 1.39 0.97 0.83 0.38 27.97%
  YoY % 9.15% 20.47% -8.63% 43.30% 16.87% 118.42% -
  Horiz. % 439.47% 402.63% 334.21% 365.79% 255.26% 218.42% 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.
 


 

245  204  529  1290 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.32+0.01 
 SAPNRG 0.275+0.005 
 HSI-H8B 0.185-0.04 
 ARMADA 0.410.00 
 MESTRON 0.135+0.015 
 PERDANA 0.395+0.015 
 HSI-H8E 0.19-0.02 
 HSI-C7F 0.375+0.045 
 MTAG 0.485+0.01 
 KNM 0.435-0.005 
Partners & Brokers