Highlights

[E&O] YoY Quarter Result on 2010-03-31 [#4]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     314.28%    YoY -     198.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 164,729 210,549 118,063 73,707 81,648 89,799 137,622 3.04%
  YoY % -21.76% 78.34% 60.18% -9.73% -9.08% -34.75% -
  Horiz. % 119.70% 152.99% 85.79% 53.56% 59.33% 65.25% 100.00%
PBT 59,306 54,610 19,909 41,680 -48,013 14,792 46,260 4.22%
  YoY % 8.60% 174.30% -52.23% 186.81% -424.59% -68.02% -
  Horiz. % 128.20% 118.05% 43.04% 90.10% -103.79% 31.98% 100.00%
Tax -18,963 -10,428 -5,350 2,377 3,969 -2,412 4,072 -
  YoY % -81.85% -94.92% -325.07% -40.11% 264.55% -159.23% -
  Horiz. % -465.69% -256.09% -131.39% 58.37% 97.47% -59.23% 100.00%
NP 40,343 44,182 14,559 44,057 -44,044 12,380 50,332 -3.62%
  YoY % -8.69% 203.47% -66.95% 200.03% -455.77% -75.40% -
  Horiz. % 80.15% 87.78% 28.93% 87.53% -87.51% 24.60% 100.00%
NP to SH 37,892 42,206 13,733 43,462 -44,211 9,270 30,944 3.43%
  YoY % -10.22% 207.33% -68.40% 198.31% -576.93% -70.04% -
  Horiz. % 122.45% 136.39% 44.38% 140.45% -142.87% 29.96% 100.00%
Tax Rate 31.97 % 19.10 % 26.87 % -5.70 % - % 16.31 % -8.80 % -
  YoY % 67.38% -28.92% 571.40% 0.00% 0.00% 285.34% -
  Horiz. % -363.30% -217.05% -305.34% 64.77% 0.00% -185.34% 100.00%
Total Cost 124,386 166,367 103,504 29,650 125,692 77,419 87,290 6.07%
  YoY % -25.23% 60.73% 249.09% -76.41% 62.35% -11.31% -
  Horiz. % 142.50% 190.59% 118.57% 33.97% 143.99% 88.69% 100.00%
Net Worth 1,395,404 1,290,839 1,063,739 1,329,915 832,294 534,071 701,956 12.12%
  YoY % 8.10% 21.35% -20.01% 59.79% 55.84% -23.92% -
  Horiz. % 198.79% 183.89% 151.54% 189.46% 118.57% 76.08% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 49,835 46,889 21,274 40,429 - - 16,614 20.07%
  YoY % 6.28% 120.40% -47.38% 0.00% 0.00% 0.00% -
  Horiz. % 299.96% 282.22% 128.05% 243.34% 0.00% 0.00% 100.00%
Div Payout % 131.52 % 111.10 % 154.92 % 93.02 % - % - % 53.69 % 16.09%
  YoY % 18.38% -28.29% 66.54% 0.00% 0.00% 0.00% -
  Horiz. % 244.96% 206.93% 288.55% 173.25% 0.00% 0.00% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,395,404 1,290,839 1,063,739 1,329,915 832,294 534,071 701,956 12.12%
  YoY % 8.10% 21.35% -20.01% 59.79% 55.84% -23.92% -
  Horiz. % 198.79% 183.89% 151.54% 189.46% 118.57% 76.08% 100.00%
NOSH 1,107,463 1,103,281 1,063,739 1,063,932 665,835 534,071 415,358 17.74%
  YoY % 0.38% 3.72% -0.02% 59.79% 24.67% 28.58% -
  Horiz. % 266.63% 265.62% 256.10% 256.15% 160.30% 128.58% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 24.49 % 20.98 % 12.33 % 59.77 % -53.94 % 13.79 % 36.57 % -6.46%
  YoY % 16.73% 70.15% -79.37% 210.81% -491.15% -62.29% -
  Horiz. % 66.97% 57.37% 33.72% 163.44% -147.50% 37.71% 100.00%
ROE 2.72 % 3.27 % 1.29 % 3.27 % -5.31 % 1.74 % 4.41 % -7.73%
  YoY % -16.82% 153.49% -60.55% 161.58% -405.17% -60.54% -
  Horiz. % 61.68% 74.15% 29.25% 74.15% -120.41% 39.46% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 14.87 19.08 11.10 6.93 12.26 16.81 33.13 -12.49%
  YoY % -22.06% 71.89% 60.17% -43.47% -27.07% -49.26% -
  Horiz. % 44.88% 57.59% 33.50% 20.92% 37.01% 50.74% 100.00%
EPS 3.43 3.82 1.29 4.08 -6.64 1.74 7.46 -12.14%
  YoY % -10.21% 196.12% -68.38% 161.45% -481.61% -76.68% -
  Horiz. % 45.98% 51.21% 17.29% 54.69% -89.01% 23.32% 100.00%
DPS 4.50 4.25 2.00 3.80 0.00 0.00 4.00 1.98%
  YoY % 5.88% 112.50% -47.37% 0.00% 0.00% 0.00% -
  Horiz. % 112.50% 106.25% 50.00% 95.00% 0.00% 0.00% 100.00%
NAPS 1.2600 1.1700 1.0000 1.2500 1.2500 1.0000 1.6900 -4.77%
  YoY % 7.69% 17.00% -20.00% 0.00% 25.00% -40.83% -
  Horiz. % 74.56% 69.23% 59.17% 73.96% 73.96% 59.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.31 14.45 8.10 5.06 5.60 6.16 9.45 3.04%
  YoY % -21.73% 78.40% 60.08% -9.64% -9.09% -34.81% -
  Horiz. % 119.68% 152.91% 85.71% 53.54% 59.26% 65.19% 100.00%
EPS 2.60 2.90 0.94 2.98 -3.03 0.64 2.12 3.46%
  YoY % -10.34% 208.51% -68.46% 198.35% -573.44% -69.81% -
  Horiz. % 122.64% 136.79% 44.34% 140.57% -142.92% 30.19% 100.00%
DPS 3.42 3.22 1.46 2.77 0.00 0.00 1.14 20.07%
  YoY % 6.21% 120.55% -47.29% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 282.46% 128.07% 242.98% 0.00% 0.00% 100.00%
NAPS 0.9578 0.8860 0.7301 0.9128 0.5713 0.3666 0.4818 12.12%
  YoY % 8.10% 21.35% -20.02% 59.78% 55.84% -23.91% -
  Horiz. % 198.80% 183.89% 151.54% 189.46% 118.58% 76.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.5800 1.5000 1.1800 0.9800 0.4600 1.8000 2.1700 -
P/RPS 10.62 7.86 10.63 14.15 3.75 10.71 6.55 8.38%
  YoY % 35.11% -26.06% -24.88% 277.33% -64.99% 63.51% -
  Horiz. % 162.14% 120.00% 162.29% 216.03% 57.25% 163.51% 100.00%
P/EPS 46.18 39.21 91.40 23.99 -6.93 103.70 29.13 7.97%
  YoY % 17.78% -57.10% 280.99% 446.18% -106.68% 255.99% -
  Horiz. % 158.53% 134.60% 313.77% 82.35% -23.79% 355.99% 100.00%
EY 2.17 2.55 1.09 4.17 -14.43 0.96 3.43 -7.34%
  YoY % -14.90% 133.94% -73.86% 128.90% -1,603.12% -72.01% -
  Horiz. % 63.27% 74.34% 31.78% 121.57% -420.70% 27.99% 100.00%
DY 2.85 2.83 1.69 3.88 0.00 0.00 1.84 7.56%
  YoY % 0.71% 67.46% -56.44% 0.00% 0.00% 0.00% -
  Horiz. % 154.89% 153.80% 91.85% 210.87% 0.00% 0.00% 100.00%
P/NAPS 1.25 1.28 1.18 0.78 0.37 1.80 1.28 -0.39%
  YoY % -2.34% 8.47% 51.28% 110.81% -79.44% 40.62% -
  Horiz. % 97.66% 100.00% 92.19% 60.94% 28.91% 140.62% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 28/05/12 30/05/11 31/05/10 26/05/09 28/05/08 29/05/07 -
Price 2.0800 1.4100 1.4900 0.8800 0.8600 1.5800 3.0000 -
P/RPS 13.98 7.39 13.42 12.70 7.01 9.40 9.05 7.51%
  YoY % 89.17% -44.93% 5.67% 81.17% -25.43% 3.87% -
  Horiz. % 154.48% 81.66% 148.29% 140.33% 77.46% 103.87% 100.00%
P/EPS 60.79 36.86 115.41 21.54 -12.95 91.03 40.27 7.10%
  YoY % 64.92% -68.06% 435.79% 266.33% -114.23% 126.05% -
  Horiz. % 150.96% 91.53% 286.59% 53.49% -32.16% 226.05% 100.00%
EY 1.64 2.71 0.87 4.64 -7.72 1.10 2.48 -6.65%
  YoY % -39.48% 211.49% -81.25% 160.10% -801.82% -55.65% -
  Horiz. % 66.13% 109.27% 35.08% 187.10% -311.29% 44.35% 100.00%
DY 2.16 3.01 1.34 4.32 0.00 0.00 1.33 8.41%
  YoY % -28.24% 124.63% -68.98% 0.00% 0.00% 0.00% -
  Horiz. % 162.41% 226.32% 100.75% 324.81% 0.00% 0.00% 100.00%
P/NAPS 1.65 1.21 1.49 0.70 0.69 1.58 1.78 -1.25%
  YoY % 36.36% -18.79% 112.86% 1.45% -56.33% -11.24% -
  Horiz. % 92.70% 67.98% 83.71% 39.33% 38.76% 88.76% 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