Highlights

[E&O] YoY Quarter Result on 2011-09-30 [#2]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -73.34%    YoY -     172.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 77,294 74,675 156,678 82,599 65,814 114,759 63,946 3.21%
  YoY % 3.51% -52.34% 89.69% 25.50% -42.65% 79.46% -
  Horiz. % 120.87% 116.78% 245.02% 129.17% 102.92% 179.46% 100.00%
PBT 31,389 25,282 51,497 18,202 5,150 20,499 950 79.09%
  YoY % 24.16% -50.91% 182.92% 253.44% -74.88% 2,057.79% -
  Horiz. % 3,304.11% 2,661.26% 5,420.74% 1,916.00% 542.11% 2,157.79% 100.00%
Tax -9,201 -7,874 -14,529 -3,783 671 -7,736 457 -
  YoY % -16.85% 45.80% -284.06% -663.79% 108.67% -1,792.78% -
  Horiz. % -2,013.35% -1,722.98% -3,179.21% -827.79% 146.83% -1,692.78% 100.00%
NP 22,188 17,408 36,968 14,419 5,821 12,763 1,407 58.32%
  YoY % 27.46% -52.91% 156.38% 147.71% -54.39% 807.11% -
  Horiz. % 1,576.97% 1,237.24% 2,627.43% 1,024.80% 413.72% 907.11% 100.00%
NP to SH 21,238 16,457 34,929 13,836 5,085 11,511 473 88.47%
  YoY % 29.05% -52.88% 152.45% 172.09% -55.82% 2,333.62% -
  Horiz. % 4,490.06% 3,479.28% 7,384.57% 2,925.16% 1,075.05% 2,433.62% 100.00%
Tax Rate 29.31 % 31.14 % 28.21 % 20.78 % -13.03 % 37.74 % -48.11 % -
  YoY % -5.88% 10.39% 35.76% 259.48% -134.53% 178.45% -
  Horiz. % -60.92% -64.73% -58.64% -43.19% 27.08% -78.45% 100.00%
Total Cost 55,106 57,267 119,710 68,180 59,993 101,996 62,539 -2.09%
  YoY % -3.77% -52.16% 75.58% 13.65% -41.18% 63.09% -
  Horiz. % 88.11% 91.57% 191.42% 109.02% 95.93% 163.09% 100.00%
Net Worth 1,523,353 1,435,845 1,359,578 1,361,811 1,334,812 873,983 786,362 11.65%
  YoY % 6.09% 5.61% -0.16% 2.02% 52.73% 11.14% -
  Horiz. % 193.72% 182.59% 172.89% 173.18% 169.75% 111.14% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,523,353 1,435,845 1,359,578 1,361,811 1,334,812 873,983 786,362 11.65%
  YoY % 6.09% 5.61% -0.16% 2.02% 52.73% 11.14% -
  Horiz. % 193.72% 182.59% 172.89% 173.18% 169.75% 111.14% 100.00%
NOSH 1,111,937 1,104,496 1,105,348 1,089,448 1,059,375 710,555 591,250 11.10%
  YoY % 0.67% -0.08% 1.46% 2.84% 49.09% 20.18% -
  Horiz. % 188.07% 186.81% 186.95% 184.26% 179.18% 120.18% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 28.71 % 23.31 % 23.59 % 17.46 % 8.84 % 11.12 % 2.20 % 53.41%
  YoY % 23.17% -1.19% 35.11% 97.51% -20.50% 405.45% -
  Horiz. % 1,305.00% 1,059.55% 1,072.27% 793.64% 401.82% 505.45% 100.00%
ROE 1.39 % 1.15 % 2.57 % 1.02 % 0.38 % 1.32 % 0.06 % 68.80%
  YoY % 20.87% -55.25% 151.96% 168.42% -71.21% 2,100.00% -
  Horiz. % 2,316.67% 1,916.67% 4,283.33% 1,700.00% 633.33% 2,200.00% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 6.95 6.76 14.17 7.58 6.21 16.15 10.82 -7.11%
  YoY % 2.81% -52.29% 86.94% 22.06% -61.55% 49.26% -
  Horiz. % 64.23% 62.48% 130.96% 70.06% 57.39% 149.26% 100.00%
EPS 1.91 1.49 3.16 1.27 0.48 1.62 0.08 69.65%
  YoY % 28.19% -52.85% 148.82% 164.58% -70.37% 1,925.00% -
  Horiz. % 2,387.50% 1,862.50% 3,950.00% 1,587.50% 600.00% 2,025.00% 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 1.3700 1.3000 1.2300 1.2500 1.2600 1.2300 1.3300 0.49%
  YoY % 5.38% 5.69% -1.60% -0.79% 2.44% -7.52% -
  Horiz. % 103.01% 97.74% 92.48% 93.98% 94.74% 92.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.31 5.13 10.75 5.67 4.52 7.88 4.39 3.22%
  YoY % 3.51% -52.28% 89.59% 25.44% -42.64% 79.50% -
  Horiz. % 120.96% 116.86% 244.87% 129.16% 102.96% 179.50% 100.00%
EPS 1.46 1.13 2.40 0.95 0.35 0.79 0.03 91.02%
  YoY % 29.20% -52.92% 152.63% 171.43% -55.70% 2,533.33% -
  Horiz. % 4,866.67% 3,766.67% 8,000.00% 3,166.67% 1,166.67% 2,633.33% 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 1.0456 0.9855 0.9332 0.9347 0.9162 0.5999 0.5397 11.65%
  YoY % 6.10% 5.60% -0.16% 2.02% 52.73% 11.15% -
  Horiz. % 193.74% 182.60% 172.91% 173.19% 169.76% 111.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.8700 2.0500 1.6500 1.4600 1.1800 1.4500 0.8100 -
P/RPS 41.29 30.32 11.64 19.26 18.99 8.98 7.49 32.89%
  YoY % 36.18% 160.48% -39.56% 1.42% 111.47% 19.89% -
  Horiz. % 551.27% 404.81% 155.41% 257.14% 253.54% 119.89% 100.00%
P/EPS 150.26 137.58 52.22 114.96 245.83 89.51 1,012.50 -27.23%
  YoY % 9.22% 163.46% -54.58% -53.24% 174.64% -91.16% -
  Horiz. % 14.84% 13.59% 5.16% 11.35% 24.28% 8.84% 100.00%
EY 0.67 0.73 1.92 0.87 0.41 1.12 0.10 37.28%
  YoY % -8.22% -61.98% 120.69% 112.20% -63.39% 1,020.00% -
  Horiz. % 670.00% 730.00% 1,920.00% 870.00% 410.00% 1,120.00% 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 2.09 1.58 1.34 1.17 0.94 1.18 0.61 22.77%
  YoY % 32.28% 17.91% 14.53% 24.47% -20.34% 93.44% -
  Horiz. % 342.62% 259.02% 219.67% 191.80% 154.10% 193.44% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 26/11/13 22/11/12 30/11/11 29/11/10 26/11/09 26/11/08 -
Price 2.5500 1.9500 1.6200 1.3900 1.1700 0.8800 0.5600 -
P/RPS 36.68 28.84 11.43 18.33 18.83 5.45 5.18 38.55%
  YoY % 27.18% 152.32% -37.64% -2.66% 245.50% 5.21% -
  Horiz. % 708.11% 556.76% 220.66% 353.86% 363.51% 105.21% 100.00%
P/EPS 133.51 130.87 51.27 109.45 243.75 54.32 700.00 -24.12%
  YoY % 2.02% 155.26% -53.16% -55.10% 348.73% -92.24% -
  Horiz. % 19.07% 18.70% 7.32% 15.64% 34.82% 7.76% 100.00%
EY 0.75 0.76 1.95 0.91 0.41 1.84 0.14 32.26%
  YoY % -1.32% -61.03% 114.29% 121.95% -77.72% 1,214.29% -
  Horiz. % 535.71% 542.86% 1,392.86% 650.00% 292.86% 1,314.29% 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 1.86 1.50 1.32 1.11 0.93 0.72 0.42 28.13%
  YoY % 24.00% 13.64% 18.92% 19.35% 29.17% 71.43% -
  Horiz. % 442.86% 357.14% 314.29% 264.29% 221.43% 171.43% 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