Highlights

[E&O] YoY Quarter Result on 2012-06-30 [#1]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 17-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -28.17%    YoY -     -41.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 68,890 129,744 94,991 139,521 75,883 46,310 73,915 -1.17%
  YoY % -46.90% 36.59% -31.92% 83.86% 63.86% -37.35% -
  Horiz. % 93.20% 175.53% 128.51% 188.76% 102.66% 62.65% 100.00%
PBT 24,603 33,208 34,582 40,840 70,690 17,561 9,498 17.18%
  YoY % -25.91% -3.97% -15.32% -42.23% 302.54% 84.89% -
  Horiz. % 259.03% 349.63% 364.10% 429.99% 744.26% 184.89% 100.00%
Tax -1,261 -12,640 -6,778 -9,236 -18,077 -5,439 -3,771 -16.68%
  YoY % 90.02% -86.49% 26.61% 48.91% -232.36% -44.23% -
  Horiz. % 33.44% 335.19% 179.74% 244.92% 479.37% 144.23% 100.00%
NP 23,342 20,568 27,804 31,604 52,613 12,122 5,727 26.37%
  YoY % 13.49% -26.03% -12.02% -39.93% 334.03% 111.66% -
  Horiz. % 407.58% 359.14% 485.49% 551.84% 918.68% 211.66% 100.00%
NP to SH 23,259 18,960 27,220 30,318 51,892 10,228 5,050 28.97%
  YoY % 22.67% -30.35% -10.22% -41.57% 407.35% 102.53% -
  Horiz. % 460.57% 375.45% 539.01% 600.36% 1,027.56% 202.53% 100.00%
Tax Rate 5.13 % 38.06 % 19.60 % 22.62 % 25.57 % 30.97 % 39.70 % -28.89%
  YoY % -86.52% 94.18% -13.35% -11.54% -17.44% -21.99% -
  Horiz. % 12.92% 95.87% 49.37% 56.98% 64.41% 78.01% 100.00%
Total Cost 45,548 109,176 67,187 107,917 23,270 34,188 68,188 -6.50%
  YoY % -58.28% 62.50% -37.74% 363.76% -31.94% -49.86% -
  Horiz. % 66.80% 160.11% 98.53% 158.26% 34.13% 50.14% 100.00%
Net Worth 1,628,130 1,496,842 1,416,325 1,327,795 1,340,543 1,342,425 889,084 10.60%
  YoY % 8.77% 5.68% 6.67% -0.95% -0.14% 50.99% -
  Horiz. % 183.12% 168.36% 159.30% 149.34% 150.78% 150.99% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,628,130 1,496,842 1,416,325 1,327,795 1,340,543 1,342,425 889,084 10.60%
  YoY % 8.77% 5.68% 6.67% -0.95% -0.14% 50.99% -
  Horiz. % 183.12% 168.36% 159.30% 149.34% 150.78% 150.99% 100.00%
NOSH 1,224,157 1,108,771 1,106,504 1,106,496 1,081,083 1,065,416 711,267 9.47%
  YoY % 10.41% 0.20% 0.00% 2.35% 1.47% 49.79% -
  Horiz. % 172.11% 155.89% 155.57% 155.57% 151.99% 149.79% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 33.88 % 15.85 % 29.27 % 22.65 % 69.33 % 26.18 % 7.75 % 27.86%
  YoY % 113.75% -45.85% 29.23% -67.33% 164.82% 237.81% -
  Horiz. % 437.16% 204.52% 377.68% 292.26% 894.58% 337.81% 100.00%
ROE 1.43 % 1.27 % 1.92 % 2.28 % 3.87 % 0.76 % 0.57 % 16.56%
  YoY % 12.60% -33.85% -15.79% -41.09% 409.21% 33.33% -
  Horiz. % 250.88% 222.81% 336.84% 400.00% 678.95% 133.33% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.63 11.70 8.58 12.61 7.02 4.35 10.39 -9.70%
  YoY % -51.88% 36.36% -31.96% 79.63% 61.38% -58.13% -
  Horiz. % 54.19% 112.61% 82.58% 121.37% 67.56% 41.87% 100.00%
EPS 1.90 1.71 2.46 2.74 4.80 0.96 0.71 17.82%
  YoY % 11.11% -30.49% -10.22% -42.92% 400.00% 35.21% -
  Horiz. % 267.61% 240.85% 346.48% 385.92% 676.06% 135.21% 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 1.3300 1.3500 1.2800 1.2000 1.2400 1.2600 1.2500 1.04%
  YoY % -1.48% 5.47% 6.67% -3.23% -1.59% 0.80% -
  Horiz. % 106.40% 108.00% 102.40% 96.00% 99.20% 100.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 4.73 8.91 6.52 9.58 5.21 3.18 5.07 -1.15%
  YoY % -46.91% 36.66% -31.94% 83.88% 63.84% -37.28% -
  Horiz. % 93.29% 175.74% 128.60% 188.95% 102.76% 62.72% 100.00%
EPS 1.60 1.30 1.87 2.08 3.56 0.70 0.35 28.81%
  YoY % 23.08% -30.48% -10.10% -41.57% 408.57% 100.00% -
  Horiz. % 457.14% 371.43% 534.29% 594.29% 1,017.14% 200.00% 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 1.1175 1.0274 0.9721 0.9114 0.9201 0.9214 0.6102 10.61%
  YoY % 8.77% 5.69% 6.66% -0.95% -0.14% 51.00% -
  Horiz. % 183.14% 168.37% 159.31% 149.36% 150.79% 151.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.7000 2.7500 2.0000 1.4000 1.6100 0.9000 0.9500 -
P/RPS 30.21 23.50 23.30 11.10 22.94 20.71 9.14 22.04%
  YoY % 28.55% 0.86% 109.91% -51.61% 10.77% 126.59% -
  Horiz. % 330.53% 257.11% 254.92% 121.44% 250.98% 226.59% 100.00%
P/EPS 89.47 160.82 81.30 51.09 33.54 93.75 133.80 -6.48%
  YoY % -44.37% 97.81% 59.13% 52.33% -64.22% -29.93% -
  Horiz. % 66.87% 120.19% 60.76% 38.18% 25.07% 70.07% 100.00%
EY 1.12 0.62 1.23 1.96 2.98 1.07 0.75 6.91%
  YoY % 80.65% -49.59% -37.24% -34.23% 178.50% 42.67% -
  Horiz. % 149.33% 82.67% 164.00% 261.33% 397.33% 142.67% 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 1.28 2.04 1.56 1.17 1.30 0.71 0.76 9.07%
  YoY % -37.25% 30.77% 33.33% -10.00% 83.10% -6.58% -
  Horiz. % 168.42% 268.42% 205.26% 153.95% 171.05% 93.42% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 26/08/14 26/08/13 17/08/12 25/08/11 24/08/10 27/08/09 -
Price 1.5000 2.9300 2.0800 1.6200 1.4500 1.0800 1.3100 -
P/RPS 26.65 25.04 24.23 12.85 20.66 24.85 12.61 13.28%
  YoY % 6.43% 3.34% 88.56% -37.80% -16.86% 97.07% -
  Horiz. % 211.34% 198.57% 192.15% 101.90% 163.84% 197.07% 100.00%
P/EPS 78.95 171.35 84.55 59.12 30.21 112.50 184.51 -13.19%
  YoY % -53.92% 102.66% 43.01% 95.70% -73.15% -39.03% -
  Horiz. % 42.79% 92.87% 45.82% 32.04% 16.37% 60.97% 100.00%
EY 1.27 0.58 1.18 1.69 3.31 0.89 0.54 15.31%
  YoY % 118.97% -50.85% -30.18% -48.94% 271.91% 64.81% -
  Horiz. % 235.19% 107.41% 218.52% 312.96% 612.96% 164.81% 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 1.13 2.17 1.63 1.35 1.17 0.86 1.05 1.23%
  YoY % -47.93% 33.13% 20.74% 15.38% 36.05% -18.10% -
  Horiz. % 107.62% 206.67% 155.24% 128.57% 111.43% 81.90% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers