Highlights

[E&O] YoY Quarter Result on 2012-09-30 [#2]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     15.21%    YoY -     152.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 85,708 77,294 74,675 156,678 82,599 65,814 114,759 -4.75%
  YoY % 10.89% 3.51% -52.34% 89.69% 25.50% -42.65% -
  Horiz. % 74.69% 67.35% 65.07% 136.53% 71.98% 57.35% 100.00%
PBT 26,416 31,389 25,282 51,497 18,202 5,150 20,499 4.32%
  YoY % -15.84% 24.16% -50.91% 182.92% 253.44% -74.88% -
  Horiz. % 128.86% 153.12% 123.33% 251.22% 88.79% 25.12% 100.00%
Tax -2,078 -9,201 -7,874 -14,529 -3,783 671 -7,736 -19.67%
  YoY % 77.42% -16.85% 45.80% -284.06% -663.79% 108.67% -
  Horiz. % 26.86% 118.94% 101.78% 187.81% 48.90% -8.67% 100.00%
NP 24,338 22,188 17,408 36,968 14,419 5,821 12,763 11.35%
  YoY % 9.69% 27.46% -52.91% 156.38% 147.71% -54.39% -
  Horiz. % 190.69% 173.85% 136.39% 289.65% 112.97% 45.61% 100.00%
NP to SH 24,447 21,238 16,457 34,929 13,836 5,085 11,511 13.37%
  YoY % 15.11% 29.05% -52.88% 152.45% 172.09% -55.82% -
  Horiz. % 212.38% 184.50% 142.97% 303.44% 120.20% 44.18% 100.00%
Tax Rate 7.87 % 29.31 % 31.14 % 28.21 % 20.78 % -13.03 % 37.74 % -22.98%
  YoY % -73.15% -5.88% 10.39% 35.76% 259.48% -134.53% -
  Horiz. % 20.85% 77.66% 82.51% 74.75% 55.06% -34.53% 100.00%
Total Cost 61,370 55,106 57,267 119,710 68,180 59,993 101,996 -8.11%
  YoY % 11.37% -3.77% -52.16% 75.58% 13.65% -41.18% -
  Horiz. % 60.17% 54.03% 56.15% 117.37% 66.85% 58.82% 100.00%
Net Worth 1,646,179 1,523,353 1,435,845 1,359,578 1,361,811 1,334,812 873,983 11.12%
  YoY % 8.06% 6.09% 5.61% -0.16% 2.02% 52.73% -
  Horiz. % 188.35% 174.30% 164.29% 155.56% 155.82% 152.73% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,646,179 1,523,353 1,435,845 1,359,578 1,361,811 1,334,812 873,983 11.12%
  YoY % 8.06% 6.09% 5.61% -0.16% 2.02% 52.73% -
  Horiz. % 188.35% 174.30% 164.29% 155.56% 155.82% 152.73% 100.00%
NOSH 1,228,492 1,111,937 1,104,496 1,105,348 1,089,448 1,059,375 710,555 9.55%
  YoY % 10.48% 0.67% -0.08% 1.46% 2.84% 49.09% -
  Horiz. % 172.89% 156.49% 155.44% 155.56% 153.32% 149.09% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 28.40 % 28.71 % 23.31 % 23.59 % 17.46 % 8.84 % 11.12 % 16.91%
  YoY % -1.08% 23.17% -1.19% 35.11% 97.51% -20.50% -
  Horiz. % 255.40% 258.18% 209.62% 212.14% 157.01% 79.50% 100.00%
ROE 1.49 % 1.39 % 1.15 % 2.57 % 1.02 % 0.38 % 1.32 % 2.04%
  YoY % 7.19% 20.87% -55.25% 151.96% 168.42% -71.21% -
  Horiz. % 112.88% 105.30% 87.12% 194.70% 77.27% 28.79% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.98 6.95 6.76 14.17 7.58 6.21 16.15 -13.04%
  YoY % 0.43% 2.81% -52.29% 86.94% 22.06% -61.55% -
  Horiz. % 43.22% 43.03% 41.86% 87.74% 46.93% 38.45% 100.00%
EPS 1.99 1.91 1.49 3.16 1.27 0.48 1.62 3.49%
  YoY % 4.19% 28.19% -52.85% 148.82% 164.58% -70.37% -
  Horiz. % 122.84% 117.90% 91.98% 195.06% 78.40% 29.63% 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 1.3400 1.3700 1.3000 1.2300 1.2500 1.2600 1.2300 1.44%
  YoY % -2.19% 5.38% 5.69% -1.60% -0.79% 2.44% -
  Horiz. % 108.94% 111.38% 105.69% 100.00% 101.63% 102.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.88 5.31 5.13 10.75 5.67 4.52 7.88 -4.76%
  YoY % 10.73% 3.51% -52.28% 89.59% 25.44% -42.64% -
  Horiz. % 74.62% 67.39% 65.10% 136.42% 71.95% 57.36% 100.00%
EPS 1.68 1.46 1.13 2.40 0.95 0.35 0.79 13.39%
  YoY % 15.07% 29.20% -52.92% 152.63% 171.43% -55.70% -
  Horiz. % 212.66% 184.81% 143.04% 303.80% 120.25% 44.30% 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 1.1299 1.0456 0.9855 0.9332 0.9347 0.9162 0.5999 11.12%
  YoY % 8.06% 6.10% 5.60% -0.16% 2.02% 52.73% -
  Horiz. % 188.35% 174.30% 164.28% 155.56% 155.81% 152.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.5800 2.8700 2.0500 1.6500 1.4600 1.1800 1.4500 -
P/RPS 22.65 41.29 30.32 11.64 19.26 18.99 8.98 16.66%
  YoY % -45.14% 36.18% 160.48% -39.56% 1.42% 111.47% -
  Horiz. % 252.23% 459.80% 337.64% 129.62% 214.48% 211.47% 100.00%
P/EPS 79.40 150.26 137.58 52.22 114.96 245.83 89.51 -1.98%
  YoY % -47.16% 9.22% 163.46% -54.58% -53.24% 174.64% -
  Horiz. % 88.71% 167.87% 153.70% 58.34% 128.43% 274.64% 100.00%
EY 1.26 0.67 0.73 1.92 0.87 0.41 1.12 1.98%
  YoY % 88.06% -8.22% -61.98% 120.69% 112.20% -63.39% -
  Horiz. % 112.50% 59.82% 65.18% 171.43% 77.68% 36.61% 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 1.18 2.09 1.58 1.34 1.17 0.94 1.18 -
  YoY % -43.54% 32.28% 17.91% 14.53% 24.47% -20.34% -
  Horiz. % 100.00% 177.12% 133.90% 113.56% 99.15% 79.66% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 28/11/14 26/11/13 22/11/12 30/11/11 29/11/10 26/11/09 -
Price 1.5500 2.5500 1.9500 1.6200 1.3900 1.1700 0.8800 -
P/RPS 22.22 36.68 28.84 11.43 18.33 18.83 5.45 26.38%
  YoY % -39.42% 27.18% 152.32% -37.64% -2.66% 245.50% -
  Horiz. % 407.71% 673.03% 529.17% 209.72% 336.33% 345.50% 100.00%
P/EPS 77.89 133.51 130.87 51.27 109.45 243.75 54.32 6.19%
  YoY % -41.66% 2.02% 155.26% -53.16% -55.10% 348.73% -
  Horiz. % 143.39% 245.78% 240.92% 94.39% 201.49% 448.73% 100.00%
EY 1.28 0.75 0.76 1.95 0.91 0.41 1.84 -5.87%
  YoY % 70.67% -1.32% -61.03% 114.29% 121.95% -77.72% -
  Horiz. % 69.57% 40.76% 41.30% 105.98% 49.46% 22.28% 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 1.16 1.86 1.50 1.32 1.11 0.93 0.72 8.27%
  YoY % -37.63% 24.00% 13.64% 18.92% 19.35% 29.17% -
  Horiz. % 161.11% 258.33% 208.33% 183.33% 154.17% 129.17% 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.
 


 

296  249  521  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.475-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers