Highlights

[E&O] YoY TTM 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 -     20.74%    YoY -     48.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 397,057 534,513 479,003 629,868 317,629 275,825 340,484 2.59%
  YoY % -25.72% 11.59% -23.95% 98.30% 15.16% -18.99% -
  Horiz. % 116.62% 156.99% 140.68% 184.99% 93.29% 81.01% 100.00%
PBT 188,558 171,906 154,798 174,617 114,335 85,739 -24,566 -
  YoY % 9.69% 11.05% -11.35% 52.72% 33.35% 449.01% -
  Horiz. % -767.56% -699.77% -630.13% -710.81% -465.42% -349.01% 100.00%
Tax -26,968 -54,578 -41,392 -45,338 -29,709 -11,891 -4,966 32.56%
  YoY % 50.59% -31.86% 8.70% -52.61% -149.84% -139.45% -
  Horiz. % 543.05% 1,099.03% 833.51% 912.97% 598.25% 239.45% 100.00%
NP 161,590 117,328 113,406 129,279 84,626 73,848 -29,532 -
  YoY % 37.73% 3.46% -12.28% 52.77% 14.59% 350.06% -
  Horiz. % -547.17% -397.29% -384.01% -437.76% -286.56% -250.06% 100.00%
NP to SH 159,596 109,760 107,986 122,815 82,626 69,266 -32,032 -
  YoY % 45.40% 1.64% -12.07% 48.64% 19.29% 316.24% -
  Horiz. % -498.24% -342.66% -337.12% -383.41% -257.95% -216.24% 100.00%
Tax Rate 14.30 % 31.75 % 26.74 % 25.96 % 25.98 % 13.87 % - % -
  YoY % -54.96% 18.74% 3.00% -0.08% 87.31% 0.00% -
  Horiz. % 103.10% 228.91% 192.79% 187.17% 187.31% 100.00% -
Total Cost 235,467 417,185 365,597 500,589 233,003 201,977 370,016 -7.25%
  YoY % -43.56% 14.11% -26.97% 114.84% 15.36% -45.41% -
  Horiz. % 63.64% 112.75% 98.81% 135.29% 62.97% 54.59% 100.00%
Net Worth 1,646,179 1,111,937 1,435,845 1,359,578 1,361,811 1,334,812 873,983 11.12%
  YoY % 48.05% -22.56% 5.61% -0.16% 2.02% 52.73% -
  Horiz. % 188.35% 127.23% 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 0 33,199 49,835 46,889 21,274 40,429 0 -
  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 % - % 30.25 % 46.15 % 38.18 % 25.75 % 58.37 % - % -
  YoY % 0.00% -34.45% 20.87% 48.27% -55.88% 0.00% -
  Horiz. % 0.00% 51.82% 79.06% 65.41% 44.12% 100.00% -
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 1,111,937 1,435,845 1,359,578 1,361,811 1,334,812 873,983 11.12%
  YoY % 48.05% -22.56% 5.61% -0.16% 2.02% 52.73% -
  Horiz. % 188.35% 127.23% 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 40.70 % 21.95 % 23.68 % 20.52 % 26.64 % 26.77 % -8.67 % -
  YoY % 85.42% -7.31% 15.40% -22.97% -0.49% 408.77% -
  Horiz. % -469.43% -253.17% -273.13% -236.68% -307.27% -308.77% 100.00%
ROE 9.69 % 9.87 % 7.52 % 9.03 % 6.07 % 5.19 % -3.67 % -
  YoY % -1.82% 31.25% -16.72% 48.76% 16.96% 241.42% -
  Horiz. % -264.03% -268.94% -204.90% -246.05% -165.40% -141.42% 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 32.32 48.07 43.37 56.98 29.16 26.04 47.92 -6.35%
  YoY % -32.76% 10.84% -23.89% 95.40% 11.98% -45.66% -
  Horiz. % 67.45% 100.31% 90.51% 118.91% 60.85% 54.34% 100.00%
EPS 12.99 9.87 9.78 11.11 7.58 6.54 -4.51 -
  YoY % 31.61% 0.92% -11.97% 46.57% 15.90% 245.01% -
  Horiz. % -288.03% -218.85% -216.85% -246.34% -168.07% -145.01% 100.00%
DPS 0.00 3.00 4.50 4.25 1.95 3.80 0.00 -
  YoY % 0.00% -33.33% 5.88% 117.95% -48.68% 0.00% -
  Horiz. % 0.00% 78.95% 118.42% 111.84% 51.32% 100.00% -
NAPS 1.3400 1.0000 1.3000 1.2300 1.2500 1.2600 1.2300 1.44%
  YoY % 34.00% -23.08% 5.69% -1.60% -0.79% 2.44% -
  Horiz. % 108.94% 81.30% 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 27.25 36.69 32.88 43.23 21.80 18.93 23.37 2.59%
  YoY % -25.73% 11.59% -23.94% 98.30% 15.16% -19.00% -
  Horiz. % 116.60% 157.00% 140.69% 184.98% 93.28% 81.00% 100.00%
EPS 10.95 7.53 7.41 8.43 5.67 4.75 -2.20 -
  YoY % 45.42% 1.62% -12.10% 48.68% 19.37% 315.91% -
  Horiz. % -497.73% -342.27% -336.82% -383.18% -257.73% -215.91% 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 1.1299 0.7632 0.9855 0.9332 0.9347 0.9162 0.5999 11.12%
  YoY % 48.05% -22.56% 5.60% -0.16% 2.02% 52.73% -
  Horiz. % 188.35% 127.22% 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 4.89 5.97 4.73 2.90 5.01 4.53 3.03 8.30%
  YoY % -18.09% 26.22% 63.10% -42.12% 10.60% 49.50% -
  Horiz. % 161.39% 197.03% 156.11% 95.71% 165.35% 149.50% 100.00%
P/EPS 12.16 29.07 20.97 14.85 19.25 18.05 -32.16 -
  YoY % -58.17% 38.63% 41.21% -22.86% 6.65% 156.13% -
  Horiz. % -37.81% -90.39% -65.21% -46.18% -59.86% -56.13% 100.00%
EY 8.22 3.44 4.77 6.73 5.19 5.54 -3.11 -
  YoY % 138.95% -27.88% -29.12% 29.67% -6.32% 278.14% -
  Horiz. % -264.31% -110.61% -153.38% -216.40% -166.88% -178.14% 100.00%
DY 0.00 1.05 2.20 2.58 1.34 3.22 0.00 -
  YoY % 0.00% -52.27% -14.73% 92.54% -58.39% 0.00% -
  Horiz. % 0.00% 32.61% 68.32% 80.12% 41.61% 100.00% -
P/NAPS 1.18 2.87 1.58 1.34 1.17 0.94 1.18 -
  YoY % -58.89% 81.65% 17.91% 14.53% 24.47% -20.34% -
  Horiz. % 100.00% 243.22% 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 4.80 5.30 4.50 2.84 4.77 4.49 1.84 17.32%
  YoY % -9.43% 17.78% 58.45% -40.46% 6.24% 144.02% -
  Horiz. % 260.87% 288.04% 244.57% 154.35% 259.24% 244.02% 100.00%
P/EPS 11.93 25.83 19.94 14.58 18.33 17.89 -19.52 -
  YoY % -53.81% 29.54% 36.76% -20.46% 2.46% 191.65% -
  Horiz. % -61.12% -132.33% -102.15% -74.69% -93.90% -91.65% 100.00%
EY 8.38 3.87 5.01 6.86 5.46 5.59 -5.12 -
  YoY % 116.54% -22.75% -26.97% 25.64% -2.33% 209.18% -
  Horiz. % -163.67% -75.59% -97.85% -133.98% -106.64% -109.18% 100.00%
DY 0.00 1.18 2.31 2.62 1.40 3.25 0.00 -
  YoY % 0.00% -48.92% -11.83% 87.14% -56.92% 0.00% -
  Horiz. % 0.00% 36.31% 71.08% 80.62% 43.08% 100.00% -
P/NAPS 1.16 2.55 1.50 1.32 1.11 0.93 0.72 8.27%
  YoY % -54.51% 70.00% 13.64% 18.92% 19.35% 29.17% -
  Horiz. % 161.11% 354.17% 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.
 


 

331  273  533  1138 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.090.00 
 SUPERMX 1.56+0.11 
 ICON 0.385+0.265 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.39+0.015 
 THHEAVY 0.1350.00 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers