Highlights

[E&O] YoY Quarter Result on 2009-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -8.86%    YoY -     339.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 144,608 123,120 41,084 89,994 70,162 86,609 145,168 -0.06%
  YoY % 17.45% 199.68% -54.35% 28.27% -18.99% -40.34% -
  Horiz. % 99.61% 84.81% 28.30% 61.99% 48.33% 59.66% 100.00%
PBT 35,628 27,670 5,534 21,348 -6,550 106,894 13,014 18.26%
  YoY % 28.76% 400.00% -74.08% 425.92% -106.13% 721.38% -
  Horiz. % 273.77% 212.62% 42.52% 164.04% -50.33% 821.38% 100.00%
Tax -7,777 -11,145 -2,499 -9,500 2,572 -8,402 5,937 -
  YoY % 30.22% -345.98% 73.69% -469.36% 130.61% -241.52% -
  Horiz. % -130.99% -187.72% -42.09% -160.01% 43.32% -141.52% 100.00%
NP 27,851 16,525 3,035 11,848 -3,978 98,492 18,951 6.62%
  YoY % 68.54% 444.48% -74.38% 397.84% -104.04% 419.72% -
  Horiz. % 146.96% 87.20% 16.01% 62.52% -20.99% 519.72% 100.00%
NP to SH 26,417 15,362 3,165 10,491 -4,382 89,627 10,181 17.21%
  YoY % 71.96% 385.37% -69.83% 339.41% -104.89% 780.34% -
  Horiz. % 259.47% 150.89% 31.09% 103.04% -43.04% 880.34% 100.00%
Tax Rate 21.83 % 40.28 % 45.16 % 44.50 % - % 7.86 % -45.62 % -
  YoY % -45.80% -10.81% 1.48% 0.00% 0.00% 117.23% -
  Horiz. % -47.85% -88.29% -98.99% -97.54% 0.00% -17.23% 100.00%
Total Cost 116,757 106,595 38,049 78,146 74,140 -11,883 126,217 -1.29%
  YoY % 9.53% 180.15% -51.31% 5.40% 723.92% -109.41% -
  Horiz. % 92.50% 84.45% 30.15% 61.91% 58.74% -9.41% 100.00%
Net Worth 1,348,482 1,239,932 1,265,999 1,284,612 869,859 833,122 601,604 14.39%
  YoY % 8.75% -2.06% -1.45% 47.68% 4.41% 38.48% -
  Horiz. % 224.15% 206.10% 210.44% 213.53% 144.59% 138.48% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 26,532 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 29.60 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,348,482 1,239,932 1,265,999 1,284,612 869,859 833,122 601,604 14.39%
  YoY % 8.75% -2.06% -1.45% 47.68% 4.41% 38.48% -
  Horiz. % 224.15% 206.10% 210.44% 213.53% 144.59% 138.48% 100.00%
NOSH 1,105,313 1,097,285 1,054,999 1,070,510 654,029 530,651 385,643 19.16%
  YoY % 0.73% 4.01% -1.45% 63.68% 23.25% 37.60% -
  Horiz. % 286.62% 284.53% 273.57% 277.59% 169.59% 137.60% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 19.26 % 13.42 % 7.39 % 13.17 % -5.67 % 113.72 % 13.05 % 6.70%
  YoY % 43.52% 81.60% -43.89% 332.28% -104.99% 771.42% -
  Horiz. % 147.59% 102.84% 56.63% 100.92% -43.45% 871.42% 100.00%
ROE 1.96 % 1.24 % 0.25 % 0.82 % -0.50 % 10.76 % 1.69 % 2.50%
  YoY % 58.06% 396.00% -69.51% 264.00% -104.65% 536.69% -
  Horiz. % 115.98% 73.37% 14.79% 48.52% -29.59% 636.69% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.08 11.22 3.89 8.41 10.73 16.32 37.64 -16.14%
  YoY % 16.58% 188.43% -53.75% -21.62% -34.25% -56.64% -
  Horiz. % 34.75% 29.81% 10.33% 22.34% 28.51% 43.36% 100.00%
EPS 2.39 1.40 0.30 0.98 -0.67 16.89 2.64 -1.64%
  YoY % 70.71% 366.67% -69.39% 246.27% -103.97% 539.77% -
  Horiz. % 90.53% 53.03% 11.36% 37.12% -25.38% 639.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2200 1.1300 1.2000 1.2000 1.3300 1.5700 1.5600 -4.01%
  YoY % 7.96% -5.83% 0.00% -9.77% -15.29% 0.64% -
  Horiz. % 78.21% 72.44% 76.92% 76.92% 85.26% 100.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.93 8.45 2.82 6.18 4.82 5.94 9.96 -0.05%
  YoY % 17.51% 199.65% -54.37% 28.22% -18.86% -40.36% -
  Horiz. % 99.70% 84.84% 28.31% 62.05% 48.39% 59.64% 100.00%
EPS 1.81 1.05 0.22 0.72 -0.30 6.15 0.70 17.14%
  YoY % 72.38% 377.27% -69.44% 340.00% -104.88% 778.57% -
  Horiz. % 258.57% 150.00% 31.43% 102.86% -42.86% 878.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.82 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9256 0.8511 0.8689 0.8817 0.5970 0.5718 0.4129 14.39%
  YoY % 8.75% -2.05% -1.45% 47.69% 4.41% 38.48% -
  Horiz. % 224.17% 206.13% 210.44% 213.54% 144.59% 138.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.5600 1.4000 1.1800 1.0500 0.4300 2.6800 1.9100 -
P/RPS 11.92 12.48 30.30 12.49 4.01 16.42 5.07 15.30%
  YoY % -4.49% -58.81% 142.59% 211.47% -75.58% 223.87% -
  Horiz. % 235.11% 246.15% 597.63% 246.35% 79.09% 323.87% 100.00%
P/EPS 65.27 100.00 393.33 107.14 -64.18 15.87 72.35 -1.70%
  YoY % -34.73% -74.58% 267.12% 266.94% -504.41% -78.06% -
  Horiz. % 90.21% 138.22% 543.65% 148.09% -88.71% 21.94% 100.00%
EY 1.53 1.00 0.25 0.93 -1.56 6.30 1.38 1.73%
  YoY % 53.00% 300.00% -73.12% 159.62% -124.76% 356.52% -
  Horiz. % 110.87% 72.46% 18.12% 67.39% -113.04% 456.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.87 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.28 1.24 0.98 0.87 0.32 1.71 1.22 0.80%
  YoY % 3.23% 26.53% 12.64% 171.88% -81.29% 40.16% -
  Horiz. % 104.92% 101.64% 80.33% 71.31% 26.23% 140.16% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 25/02/11 23/02/10 26/02/09 27/02/08 27/02/07 -
Price 1.5500 1.5700 1.1600 0.9900 0.5000 2.2800 2.1000 -
P/RPS 11.85 13.99 29.79 11.78 4.66 13.97 5.58 13.36%
  YoY % -15.30% -53.04% 152.89% 152.79% -66.64% 150.36% -
  Horiz. % 212.37% 250.72% 533.87% 211.11% 83.51% 250.36% 100.00%
P/EPS 64.85 112.14 386.67 101.02 -74.63 13.50 79.55 -3.34%
  YoY % -42.17% -71.00% 282.77% 235.36% -652.81% -83.03% -
  Horiz. % 81.52% 140.97% 486.07% 126.99% -93.82% 16.97% 100.00%
EY 1.54 0.89 0.26 0.99 -1.34 7.41 1.26 3.40%
  YoY % 73.03% 242.31% -73.74% 173.88% -118.08% 488.10% -
  Horiz. % 122.22% 70.63% 20.63% 78.57% -106.35% 588.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.19 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.27 1.39 0.97 0.83 0.38 1.45 1.35 -1.01%
  YoY % -8.63% 43.30% 16.87% 118.42% -73.79% 7.41% -
  Horiz. % 94.07% 102.96% 71.85% 61.48% 28.15% 107.41% 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.
 


 

238  231  531  1288 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.31+0.005 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers