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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers