Highlights

[E&O] YoY Quarter Result on 2012-03-31 [#4]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     174.74%    YoY -     207.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 143,040 229,687 164,729 210,549 118,063 73,707 81,648 9.79%
  YoY % -37.72% 39.43% -21.76% 78.34% 60.18% -9.73% -
  Horiz. % 175.19% 281.31% 201.76% 257.87% 144.60% 90.27% 100.00%
PBT 120,686 78,841 59,306 54,610 19,909 41,680 -48,013 -
  YoY % 53.08% 32.94% 8.60% 174.30% -52.23% 186.81% -
  Horiz. % -251.36% -164.21% -123.52% -113.74% -41.47% -86.81% 100.00%
Tax -19,038 -24,356 -18,963 -10,428 -5,350 2,377 3,969 -
  YoY % 21.83% -28.44% -81.85% -94.92% -325.07% -40.11% -
  Horiz. % -479.67% -613.66% -477.78% -262.74% -134.79% 59.89% 100.00%
NP 101,648 54,485 40,343 44,182 14,559 44,057 -44,044 -
  YoY % 86.56% 35.05% -8.69% 203.47% -66.95% 200.03% -
  Horiz. % -230.79% -123.71% -91.60% -100.31% -33.06% -100.03% 100.00%
NP to SH 100,500 50,499 37,892 42,206 13,733 43,462 -44,211 -
  YoY % 99.01% 33.27% -10.22% 207.33% -68.40% 198.31% -
  Horiz. % -227.32% -114.22% -85.71% -95.46% -31.06% -98.31% 100.00%
Tax Rate 15.77 % 30.89 % 31.97 % 19.10 % 26.87 % -5.70 % - % -
  YoY % -48.95% -3.38% 67.38% -28.92% 571.40% 0.00% -
  Horiz. % -276.67% -541.93% -560.88% -335.09% -471.40% 100.00% -
Total Cost 41,392 175,202 124,386 166,367 103,504 29,650 125,692 -16.89%
  YoY % -76.37% 40.85% -25.23% 60.73% 249.09% -76.41% -
  Horiz. % 32.93% 139.39% 98.96% 132.36% 82.35% 23.59% 100.00%
Net Worth 1,601,856 1,471,857 1,395,404 1,290,839 1,063,739 1,329,915 832,294 11.52%
  YoY % 8.83% 5.48% 8.10% 21.35% -20.01% 59.79% -
  Horiz. % 192.46% 176.84% 167.66% 155.09% 127.81% 159.79% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 33,199 49,835 46,889 21,274 40,429 - -
  YoY % 0.00% -33.38% 6.28% 120.40% -47.38% 0.00% -
  Horiz. % 0.00% 82.12% 123.27% 115.98% 52.62% 100.00% -
Div Payout % - % 65.74 % 131.52 % 111.10 % 154.92 % 93.02 % - % -
  YoY % 0.00% -50.02% 18.38% -28.29% 66.54% 0.00% -
  Horiz. % 0.00% 70.67% 141.39% 119.44% 166.54% 100.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,601,856 1,471,857 1,395,404 1,290,839 1,063,739 1,329,915 832,294 11.52%
  YoY % 8.83% 5.48% 8.10% 21.35% -20.01% 59.79% -
  Horiz. % 192.46% 176.84% 167.66% 155.09% 127.81% 159.79% 100.00%
NOSH 1,222,791 1,106,659 1,107,463 1,103,281 1,063,739 1,063,932 665,835 10.66%
  YoY % 10.49% -0.07% 0.38% 3.72% -0.02% 59.79% -
  Horiz. % 183.65% 166.21% 166.33% 165.70% 159.76% 159.79% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 71.06 % 23.72 % 24.49 % 20.98 % 12.33 % 59.77 % -53.94 % -
  YoY % 199.58% -3.14% 16.73% 70.15% -79.37% 210.81% -
  Horiz. % -131.74% -43.97% -45.40% -38.90% -22.86% -110.81% 100.00%
ROE 6.27 % 3.43 % 2.72 % 3.27 % 1.29 % 3.27 % -5.31 % -
  YoY % 82.80% 26.10% -16.82% 153.49% -60.55% 161.58% -
  Horiz. % -118.08% -64.60% -51.22% -61.58% -24.29% -61.58% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 11.70 20.75 14.87 19.08 11.10 6.93 12.26 -0.78%
  YoY % -43.61% 39.54% -22.06% 71.89% 60.17% -43.47% -
  Horiz. % 95.43% 169.25% 121.29% 155.63% 90.54% 56.53% 100.00%
EPS 8.22 4.57 3.43 3.82 1.29 4.08 -6.64 -
  YoY % 79.87% 33.24% -10.21% 196.12% -68.38% 161.45% -
  Horiz. % -123.80% -68.83% -51.66% -57.53% -19.43% -61.45% 100.00%
DPS 0.00 3.00 4.50 4.25 2.00 3.80 0.00 -
  YoY % 0.00% -33.33% 5.88% 112.50% -47.37% 0.00% -
  Horiz. % 0.00% 78.95% 118.42% 111.84% 52.63% 100.00% -
NAPS 1.3100 1.3300 1.2600 1.1700 1.0000 1.2500 1.2500 0.78%
  YoY % -1.50% 5.56% 7.69% 17.00% -20.00% 0.00% -
  Horiz. % 104.80% 106.40% 100.80% 93.60% 80.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.82 15.77 11.31 14.45 8.10 5.06 5.60 9.81%
  YoY % -37.73% 39.43% -21.73% 78.40% 60.08% -9.64% -
  Horiz. % 175.36% 281.61% 201.96% 258.04% 144.64% 90.36% 100.00%
EPS 6.90 3.47 2.60 2.90 0.94 2.98 -3.03 -
  YoY % 98.85% 33.46% -10.34% 208.51% -68.46% 198.35% -
  Horiz. % -227.72% -114.52% -85.81% -95.71% -31.02% -98.35% 100.00%
DPS 0.00 2.28 3.42 3.22 1.46 2.77 0.00 -
  YoY % 0.00% -33.33% 6.21% 120.55% -47.29% 0.00% -
  Horiz. % 0.00% 82.31% 123.47% 116.25% 52.71% 100.00% -
NAPS 1.0995 1.0102 0.9578 0.8860 0.7301 0.9128 0.5713 11.52%
  YoY % 8.84% 5.47% 8.10% 21.35% -20.02% 59.78% -
  Horiz. % 192.46% 176.82% 167.65% 155.08% 127.80% 159.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.0000 2.1200 1.5800 1.5000 1.1800 0.9800 0.4600 -
P/RPS 17.10 10.21 10.62 7.86 10.63 14.15 3.75 28.76%
  YoY % 67.48% -3.86% 35.11% -26.06% -24.88% 277.33% -
  Horiz. % 456.00% 272.27% 283.20% 209.60% 283.47% 377.33% 100.00%
P/EPS 24.33 46.46 46.18 39.21 91.40 23.99 -6.93 -
  YoY % -47.63% 0.61% 17.78% -57.10% 280.99% 446.18% -
  Horiz. % -351.08% -670.42% -666.38% -565.80% -1,318.90% -346.18% 100.00%
EY 4.11 2.15 2.17 2.55 1.09 4.17 -14.43 -
  YoY % 91.16% -0.92% -14.90% 133.94% -73.86% 128.90% -
  Horiz. % -28.48% -14.90% -15.04% -17.67% -7.55% -28.90% 100.00%
DY 0.00 1.42 2.85 2.83 1.69 3.88 0.00 -
  YoY % 0.00% -50.18% 0.71% 67.46% -56.44% 0.00% -
  Horiz. % 0.00% 36.60% 73.45% 72.94% 43.56% 100.00% -
P/NAPS 1.53 1.59 1.25 1.28 1.18 0.78 0.37 26.68%
  YoY % -3.77% 27.20% -2.34% 8.47% 51.28% 110.81% -
  Horiz. % 413.51% 429.73% 337.84% 345.95% 318.92% 210.81% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 23/05/14 27/05/13 28/05/12 30/05/11 31/05/10 26/05/09 -
Price 1.8300 2.3200 2.0800 1.4100 1.4900 0.8800 0.8600 -
P/RPS 15.64 11.18 13.98 7.39 13.42 12.70 7.01 14.30%
  YoY % 39.89% -20.03% 89.17% -44.93% 5.67% 81.17% -
  Horiz. % 223.11% 159.49% 199.43% 105.42% 191.44% 181.17% 100.00%
P/EPS 22.27 50.84 60.79 36.86 115.41 21.54 -12.95 -
  YoY % -56.20% -16.37% 64.92% -68.06% 435.79% 266.33% -
  Horiz. % -171.97% -392.59% -469.42% -284.63% -891.20% -166.33% 100.00%
EY 4.49 1.97 1.64 2.71 0.87 4.64 -7.72 -
  YoY % 127.92% 20.12% -39.48% 211.49% -81.25% 160.10% -
  Horiz. % -58.16% -25.52% -21.24% -35.10% -11.27% -60.10% 100.00%
DY 0.00 1.29 2.16 3.01 1.34 4.32 0.00 -
  YoY % 0.00% -40.28% -28.24% 124.63% -68.98% 0.00% -
  Horiz. % 0.00% 29.86% 50.00% 69.68% 31.02% 100.00% -
P/NAPS 1.40 1.74 1.65 1.21 1.49 0.70 0.69 12.51%
  YoY % -19.54% 5.45% 36.36% -18.79% 112.86% 1.45% -
  Horiz. % 202.90% 252.17% 239.13% 175.36% 215.94% 101.45% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers