Highlights

[E&O] YoY Quarter Result on 2010-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -37.76%    YoY -     -69.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 97,788 144,608 123,120 41,084 89,994 70,162 86,609 2.04%
  YoY % -32.38% 17.45% 199.68% -54.35% 28.27% -18.99% -
  Horiz. % 112.91% 166.97% 142.16% 47.44% 103.91% 81.01% 100.00%
PBT 28,468 35,628 27,670 5,534 21,348 -6,550 106,894 -19.77%
  YoY % -20.10% 28.76% 400.00% -74.08% 425.92% -106.13% -
  Horiz. % 26.63% 33.33% 25.89% 5.18% 19.97% -6.13% 100.00%
Tax -8,381 -7,777 -11,145 -2,499 -9,500 2,572 -8,402 -0.04%
  YoY % -7.77% 30.22% -345.98% 73.69% -469.36% 130.61% -
  Horiz. % 99.75% 92.56% 132.65% 29.74% 113.07% -30.61% 100.00%
NP 20,087 27,851 16,525 3,035 11,848 -3,978 98,492 -23.26%
  YoY % -27.88% 68.54% 444.48% -74.38% 397.84% -104.04% -
  Horiz. % 20.39% 28.28% 16.78% 3.08% 12.03% -4.04% 100.00%
NP to SH 19,063 26,417 15,362 3,165 10,491 -4,382 89,627 -22.72%
  YoY % -27.84% 71.96% 385.37% -69.83% 339.41% -104.89% -
  Horiz. % 21.27% 29.47% 17.14% 3.53% 11.71% -4.89% 100.00%
Tax Rate 29.44 % 21.83 % 40.28 % 45.16 % 44.50 % - % 7.86 % 24.59%
  YoY % 34.86% -45.80% -10.81% 1.48% 0.00% 0.00% -
  Horiz. % 374.55% 277.74% 512.47% 574.55% 566.16% 0.00% 100.00%
Total Cost 77,701 116,757 106,595 38,049 78,146 74,140 -11,883 -
  YoY % -33.45% 9.53% 180.15% -51.31% 5.40% 723.92% -
  Horiz. % -653.88% -982.55% -897.04% -320.20% -657.63% -623.92% 100.00%
Net Worth 1,429,724 1,348,482 1,239,932 1,265,999 1,284,612 869,859 833,122 9.41%
  YoY % 6.02% 8.75% -2.06% -1.45% 47.68% 4.41% -
  Horiz. % 171.61% 161.86% 148.83% 151.96% 154.19% 104.41% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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% 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% 0.00% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,429,724 1,348,482 1,239,932 1,265,999 1,284,612 869,859 833,122 9.41%
  YoY % 6.02% 8.75% -2.06% -1.45% 47.68% 4.41% -
  Horiz. % 171.61% 161.86% 148.83% 151.96% 154.19% 104.41% 100.00%
NOSH 1,108,313 1,105,313 1,097,285 1,054,999 1,070,510 654,029 530,651 13.05%
  YoY % 0.27% 0.73% 4.01% -1.45% 63.68% 23.25% -
  Horiz. % 208.86% 208.29% 206.78% 198.81% 201.74% 123.25% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 20.54 % 19.26 % 13.42 % 7.39 % 13.17 % -5.67 % 113.72 % -24.80%
  YoY % 6.65% 43.52% 81.60% -43.89% 332.28% -104.99% -
  Horiz. % 18.06% 16.94% 11.80% 6.50% 11.58% -4.99% 100.00%
ROE 1.33 % 1.96 % 1.24 % 0.25 % 0.82 % -0.50 % 10.76 % -29.40%
  YoY % -32.14% 58.06% 396.00% -69.51% 264.00% -104.65% -
  Horiz. % 12.36% 18.22% 11.52% 2.32% 7.62% -4.65% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.82 13.08 11.22 3.89 8.41 10.73 16.32 -9.74%
  YoY % -32.57% 16.58% 188.43% -53.75% -21.62% -34.25% -
  Horiz. % 54.04% 80.15% 68.75% 23.84% 51.53% 65.75% 100.00%
EPS 1.72 2.39 1.40 0.30 0.98 -0.67 16.89 -31.64%
  YoY % -28.03% 70.71% 366.67% -69.39% 246.27% -103.97% -
  Horiz. % 10.18% 14.15% 8.29% 1.78% 5.80% -3.97% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2900 1.2200 1.1300 1.2000 1.2000 1.3300 1.5700 -3.22%
  YoY % 5.74% 7.96% -5.83% 0.00% -9.77% -15.29% -
  Horiz. % 82.17% 77.71% 71.97% 76.43% 76.43% 84.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.71 9.93 8.45 2.82 6.18 4.82 5.94 2.05%
  YoY % -32.43% 17.51% 199.65% -54.37% 28.22% -18.86% -
  Horiz. % 112.96% 167.17% 142.26% 47.47% 104.04% 81.14% 100.00%
EPS 1.31 1.81 1.05 0.22 0.72 -0.30 6.15 -22.70%
  YoY % -27.62% 72.38% 377.27% -69.44% 340.00% -104.88% -
  Horiz. % 21.30% 29.43% 17.07% 3.58% 11.71% -4.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9813 0.9256 0.8511 0.8689 0.8817 0.5970 0.5718 9.41%
  YoY % 6.02% 8.75% -2.05% -1.45% 47.69% 4.41% -
  Horiz. % 171.62% 161.87% 148.85% 151.96% 154.20% 104.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.8900 1.5600 1.4000 1.1800 1.0500 0.4300 2.6800 -
P/RPS 21.42 11.92 12.48 30.30 12.49 4.01 16.42 4.53%
  YoY % 79.70% -4.49% -58.81% 142.59% 211.47% -75.58% -
  Horiz. % 130.45% 72.59% 76.00% 184.53% 76.07% 24.42% 100.00%
P/EPS 109.88 65.27 100.00 393.33 107.14 -64.18 15.87 38.02%
  YoY % 68.35% -34.73% -74.58% 267.12% 266.94% -504.41% -
  Horiz. % 692.38% 411.28% 630.12% 2,478.45% 675.11% -404.41% 100.00%
EY 0.91 1.53 1.00 0.25 0.93 -1.56 6.30 -27.54%
  YoY % -40.52% 53.00% 300.00% -73.12% 159.62% -124.76% -
  Horiz. % 14.44% 24.29% 15.87% 3.97% 14.76% -24.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.47 1.28 1.24 0.98 0.87 0.32 1.71 -2.49%
  YoY % 14.84% 3.23% 26.53% 12.64% 171.88% -81.29% -
  Horiz. % 85.96% 74.85% 72.51% 57.31% 50.88% 18.71% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 25/02/13 27/02/12 25/02/11 23/02/10 26/02/09 27/02/08 -
Price 1.9800 1.5500 1.5700 1.1600 0.9900 0.5000 2.2800 -
P/RPS 22.44 11.85 13.99 29.79 11.78 4.66 13.97 8.21%
  YoY % 89.37% -15.30% -53.04% 152.89% 152.79% -66.64% -
  Horiz. % 160.63% 84.82% 100.14% 213.24% 84.32% 33.36% 100.00%
P/EPS 115.12 64.85 112.14 386.67 101.02 -74.63 13.50 42.89%
  YoY % 77.52% -42.17% -71.00% 282.77% 235.36% -652.81% -
  Horiz. % 852.74% 480.37% 830.67% 2,864.22% 748.30% -552.81% 100.00%
EY 0.87 1.54 0.89 0.26 0.99 -1.34 7.41 -30.00%
  YoY % -43.51% 73.03% 242.31% -73.74% 173.88% -118.08% -
  Horiz. % 11.74% 20.78% 12.01% 3.51% 13.36% -18.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.19 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.53 1.27 1.39 0.97 0.83 0.38 1.45 0.90%
  YoY % 20.47% -8.63% 43.30% 16.87% 118.42% -73.79% -
  Horiz. % 105.52% 87.59% 95.86% 66.90% 57.24% 26.21% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers