Highlights

[E&O] YoY Quarter Result on 2010-09-30 [#2]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -50.28%    YoY -     -55.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 74,675 156,678 82,599 65,814 114,759 63,946 168,504 -12.67%
  YoY % -52.34% 89.69% 25.50% -42.65% 79.46% -62.05% -
  Horiz. % 44.32% 92.98% 49.02% 39.06% 68.10% 37.95% 100.00%
PBT 25,282 51,497 18,202 5,150 20,499 950 27,492 -1.39%
  YoY % -50.91% 182.92% 253.44% -74.88% 2,057.79% -96.54% -
  Horiz. % 91.96% 187.32% 66.21% 18.73% 74.56% 3.46% 100.00%
Tax -7,874 -14,529 -3,783 671 -7,736 457 4,564 -
  YoY % 45.80% -284.06% -663.79% 108.67% -1,792.78% -89.99% -
  Horiz. % -172.52% -318.34% -82.89% 14.70% -169.50% 10.01% 100.00%
NP 17,408 36,968 14,419 5,821 12,763 1,407 32,056 -9.67%
  YoY % -52.91% 156.38% 147.71% -54.39% 807.11% -95.61% -
  Horiz. % 54.30% 115.32% 44.98% 18.16% 39.81% 4.39% 100.00%
NP to SH 16,457 34,929 13,836 5,085 11,511 473 14,720 1.87%
  YoY % -52.88% 152.45% 172.09% -55.82% 2,333.62% -96.79% -
  Horiz. % 111.80% 237.29% 93.99% 34.54% 78.20% 3.21% 100.00%
Tax Rate 31.14 % 28.21 % 20.78 % -13.03 % 37.74 % -48.11 % -16.60 % -
  YoY % 10.39% 35.76% 259.48% -134.53% 178.45% -189.82% -
  Horiz. % -187.59% -169.94% -125.18% 78.49% -227.35% 289.82% 100.00%
Total Cost 57,267 119,710 68,180 59,993 101,996 62,539 136,448 -13.46%
  YoY % -52.16% 75.58% 13.65% -41.18% 63.09% -54.17% -
  Horiz. % 41.97% 87.73% 49.97% 43.97% 74.75% 45.83% 100.00%
Net Worth 1,435,845 1,359,578 1,361,811 1,334,812 873,983 786,362 728,086 11.97%
  YoY % 5.61% -0.16% 2.02% 52.73% 11.14% 8.00% -
  Horiz. % 197.21% 186.73% 187.04% 183.33% 120.04% 108.00% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,435,845 1,359,578 1,361,811 1,334,812 873,983 786,362 728,086 11.97%
  YoY % 5.61% -0.16% 2.02% 52.73% 11.14% 8.00% -
  Horiz. % 197.21% 186.73% 187.04% 183.33% 120.04% 108.00% 100.00%
NOSH 1,104,496 1,105,348 1,089,448 1,059,375 710,555 591,250 527,598 13.09%
  YoY % -0.08% 1.46% 2.84% 49.09% 20.18% 12.06% -
  Horiz. % 209.34% 209.51% 206.49% 200.79% 134.68% 112.06% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 23.31 % 23.59 % 17.46 % 8.84 % 11.12 % 2.20 % 19.02 % 3.44%
  YoY % -1.19% 35.11% 97.51% -20.50% 405.45% -88.43% -
  Horiz. % 122.56% 124.03% 91.80% 46.48% 58.46% 11.57% 100.00%
ROE 1.15 % 2.57 % 1.02 % 0.38 % 1.32 % 0.06 % 2.02 % -8.95%
  YoY % -55.25% 151.96% 168.42% -71.21% 2,100.00% -97.03% -
  Horiz. % 56.93% 127.23% 50.50% 18.81% 65.35% 2.97% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.76 14.17 7.58 6.21 16.15 10.82 31.94 -22.78%
  YoY % -52.29% 86.94% 22.06% -61.55% 49.26% -66.12% -
  Horiz. % 21.16% 44.36% 23.73% 19.44% 50.56% 33.88% 100.00%
EPS 1.49 3.16 1.27 0.48 1.62 0.08 2.79 -9.92%
  YoY % -52.85% 148.82% 164.58% -70.37% 1,925.00% -97.13% -
  Horiz. % 53.41% 113.26% 45.52% 17.20% 58.06% 2.87% 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 1.3000 1.2300 1.2500 1.2600 1.2300 1.3300 1.3800 -0.99%
  YoY % 5.69% -1.60% -0.79% 2.44% -7.52% -3.62% -
  Horiz. % 94.20% 89.13% 90.58% 91.30% 89.13% 96.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.13 10.75 5.67 4.52 7.88 4.39 11.57 -12.67%
  YoY % -52.28% 89.59% 25.44% -42.64% 79.50% -62.06% -
  Horiz. % 44.34% 92.91% 49.01% 39.07% 68.11% 37.94% 100.00%
EPS 1.13 2.40 0.95 0.35 0.79 0.03 1.01 1.89%
  YoY % -52.92% 152.63% 171.43% -55.70% 2,533.33% -97.03% -
  Horiz. % 111.88% 237.62% 94.06% 34.65% 78.22% 2.97% 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 0.9855 0.9332 0.9347 0.9162 0.5999 0.5397 0.4997 11.97%
  YoY % 5.60% -0.16% 2.02% 52.73% 11.15% 8.00% -
  Horiz. % 197.22% 186.75% 187.05% 183.35% 120.05% 108.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.0500 1.6500 1.4600 1.1800 1.4500 0.8100 2.7000 -
P/RPS 30.32 11.64 19.26 18.99 8.98 7.49 8.45 23.71%
  YoY % 160.48% -39.56% 1.42% 111.47% 19.89% -11.36% -
  Horiz. % 358.82% 137.75% 227.93% 224.73% 106.27% 88.64% 100.00%
P/EPS 137.58 52.22 114.96 245.83 89.51 1,012.50 96.77 6.03%
  YoY % 163.46% -54.58% -53.24% 174.64% -91.16% 946.30% -
  Horiz. % 142.17% 53.96% 118.80% 254.04% 92.50% 1,046.30% 100.00%
EY 0.73 1.92 0.87 0.41 1.12 0.10 1.03 -5.57%
  YoY % -61.98% 120.69% 112.20% -63.39% 1,020.00% -90.29% -
  Horiz. % 70.87% 186.41% 84.47% 39.81% 108.74% 9.71% 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 1.58 1.34 1.17 0.94 1.18 0.61 1.96 -3.53%
  YoY % 17.91% 14.53% 24.47% -20.34% 93.44% -68.88% -
  Horiz. % 80.61% 68.37% 59.69% 47.96% 60.20% 31.12% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 22/11/12 30/11/11 29/11/10 26/11/09 26/11/08 27/11/07 -
Price 1.9500 1.6200 1.3900 1.1700 0.8800 0.5600 2.4000 -
P/RPS 28.84 11.43 18.33 18.83 5.45 5.18 7.51 25.11%
  YoY % 152.32% -37.64% -2.66% 245.50% 5.21% -31.03% -
  Horiz. % 384.02% 152.20% 244.07% 250.73% 72.57% 68.97% 100.00%
P/EPS 130.87 51.27 109.45 243.75 54.32 700.00 86.02 7.24%
  YoY % 155.26% -53.16% -55.10% 348.73% -92.24% 713.76% -
  Horiz. % 152.14% 59.60% 127.24% 283.36% 63.15% 813.76% 100.00%
EY 0.76 1.95 0.91 0.41 1.84 0.14 1.16 -6.80%
  YoY % -61.03% 114.29% 121.95% -77.72% 1,214.29% -87.93% -
  Horiz. % 65.52% 168.10% 78.45% 35.34% 158.62% 12.07% 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 1.50 1.32 1.11 0.93 0.72 0.42 1.74 -2.44%
  YoY % 13.64% 18.92% 19.35% 29.17% 71.43% -75.86% -
  Horiz. % 86.21% 75.86% 63.79% 53.45% 41.38% 24.14% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+0.02 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS