Highlights

[E&O] YoY TTM 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 -     46.43%    YoY -     -205.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 651,356 399,665 226,915 360,316 312,600 564,222 690,555 -0.97%
  YoY % 62.98% 76.13% -37.02% 15.26% -44.60% -18.29% -
  Horiz. % 94.32% 57.88% 32.86% 52.18% 45.27% 81.71% 100.00%
PBT 182,575 136,471 69,925 3,332 24,681 226,033 62,569 19.52%
  YoY % 33.78% 95.17% 1,998.59% -86.50% -89.08% 261.25% -
  Horiz. % 291.80% 218.11% 111.76% 5.33% 39.45% 361.25% 100.00%
Tax -41,970 -38,355 -4,890 -17,038 -314 -7,628 5,053 -
  YoY % -9.43% -684.36% 71.30% -5,326.11% 95.88% -250.96% -
  Horiz. % -830.60% -759.05% -96.77% -337.19% -6.21% -150.96% 100.00%
NP 140,605 98,116 65,035 -13,706 24,367 218,405 67,622 12.96%
  YoY % 43.30% 50.87% 574.50% -156.25% -88.84% 222.98% -
  Horiz. % 207.93% 145.09% 96.17% -20.27% 36.03% 322.98% 100.00%
NP to SH 133,870 94,823 61,940 -17,159 16,205 150,528 40,563 22.00%
  YoY % 41.18% 53.09% 460.98% -205.89% -89.23% 271.10% -
  Horiz. % 330.03% 233.77% 152.70% -42.30% 39.95% 371.10% 100.00%
Tax Rate 22.99 % 28.10 % 6.99 % 511.34 % 1.27 % 3.37 % -8.08 % -
  YoY % -18.19% 302.00% -98.63% 40,163.00% -62.31% 141.71% -
  Horiz. % -284.53% -347.77% -86.51% -6,328.47% -15.72% -41.71% 100.00%
Total Cost 510,751 301,549 161,880 374,022 288,233 345,817 622,933 -3.25%
  YoY % 69.38% 86.28% -56.72% 29.76% -16.65% -44.49% -
  Horiz. % 81.99% 48.41% 25.99% 60.04% 46.27% 55.51% 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 46,889 21,274 40,429 0 0 43,146 4,442 48.05%
  YoY % 120.40% -47.38% 0.00% 0.00% 0.00% 871.21% -
  Horiz. % 1,055.46% 478.88% 910.04% 0.00% 0.00% 971.21% 100.00%
Div Payout % 35.03 % 22.44 % 65.27 % - % - % 28.66 % 10.95 % 21.37%
  YoY % 56.11% -65.62% 0.00% 0.00% 0.00% 161.74% -
  Horiz. % 319.91% 204.93% 596.07% 0.00% 0.00% 261.74% 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 21.59 % 24.55 % 28.66 % -3.80 % 7.79 % 38.71 % 9.79 % 14.08%
  YoY % -12.06% -14.34% 854.21% -148.78% -79.88% 295.40% -
  Horiz. % 220.53% 250.77% 292.75% -38.82% 79.57% 395.40% 100.00%
ROE 9.93 % 7.65 % 4.89 % -1.34 % 1.86 % 18.07 % 6.74 % 6.67%
  YoY % 29.80% 56.44% 464.93% -172.04% -89.71% 168.10% -
  Horiz. % 147.33% 113.50% 72.55% -19.88% 27.60% 268.10% 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 58.93 36.42 21.51 33.66 47.80 106.33 179.07 -16.90%
  YoY % 61.81% 69.32% -36.10% -29.58% -55.05% -40.62% -
  Horiz. % 32.91% 20.34% 12.01% 18.80% 26.69% 59.38% 100.00%
EPS 12.11 8.64 5.87 -1.60 2.48 28.37 10.52 2.37%
  YoY % 40.16% 47.19% 466.87% -164.52% -91.26% 169.68% -
  Horiz. % 115.11% 82.13% 55.80% -15.21% 23.57% 269.68% 100.00%
DPS 4.25 1.94 3.80 0.00 0.00 8.13 1.15 24.32%
  YoY % 119.07% -48.95% 0.00% 0.00% 0.00% 606.96% -
  Horiz. % 369.57% 168.70% 330.43% 0.00% 0.00% 706.96% 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 44.71 27.43 15.57 24.73 21.46 38.73 47.40 -0.97%
  YoY % 63.00% 76.17% -37.04% 15.24% -44.59% -18.29% -
  Horiz. % 94.32% 57.87% 32.85% 52.17% 45.27% 81.71% 100.00%
EPS 9.19 6.51 4.25 -1.18 1.11 10.33 2.78 22.03%
  YoY % 41.17% 53.18% 460.17% -206.31% -89.25% 271.58% -
  Horiz. % 330.58% 234.17% 152.88% -42.45% 39.93% 371.58% 100.00%
DPS 3.22 1.46 2.77 0.00 0.00 2.96 0.30 48.47%
  YoY % 120.55% -47.29% 0.00% 0.00% 0.00% 886.67% -
  Horiz. % 1,073.33% 486.67% 923.33% 0.00% 0.00% 986.67% 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 2.65 3.84 5.49 3.12 0.90 2.52 1.07 16.30%
  YoY % -30.99% -30.05% 75.96% 246.67% -64.29% 135.51% -
  Horiz. % 247.66% 358.88% 513.08% 291.59% 84.11% 235.51% 100.00%
P/EPS 12.88 16.20 20.10 -65.51 17.35 9.45 18.16 -5.56%
  YoY % -20.49% -19.40% 130.68% -477.58% 83.60% -47.96% -
  Horiz. % 70.93% 89.21% 110.68% -360.74% 95.54% 52.04% 100.00%
EY 7.76 6.17 4.98 -1.53 5.76 10.58 5.51 5.87%
  YoY % 25.77% 23.90% 425.49% -126.56% -45.56% 92.01% -
  Horiz. % 140.83% 111.98% 90.38% -27.77% 104.54% 192.01% 100.00%
DY 2.72 1.38 3.22 0.00 0.00 3.03 0.60 28.62%
  YoY % 97.10% -57.14% 0.00% 0.00% 0.00% 405.00% -
  Horiz. % 453.33% 230.00% 536.67% 0.00% 0.00% 505.00% 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 2.63 4.31 5.39 2.94 1.05 2.14 1.17 14.44%
  YoY % -38.98% -20.04% 83.33% 180.00% -50.93% 82.91% -
  Horiz. % 224.79% 368.38% 460.68% 251.28% 89.74% 182.91% 100.00%
P/EPS 12.80 18.17 19.76 -61.76 20.18 8.04 19.97 -7.14%
  YoY % -29.55% -8.05% 131.99% -406.05% 151.00% -59.74% -
  Horiz. % 64.10% 90.99% 98.95% -309.26% 101.05% 40.26% 100.00%
EY 7.81 5.50 5.06 -1.62 4.96 12.44 5.01 7.67%
  YoY % 42.00% 8.70% 412.35% -132.66% -60.13% 148.30% -
  Horiz. % 155.89% 109.78% 101.00% -32.34% 99.00% 248.30% 100.00%
DY 2.74 1.23 3.28 0.00 0.00 3.57 0.55 30.65%
  YoY % 122.76% -62.50% 0.00% 0.00% 0.00% 549.09% -
  Horiz. % 498.18% 223.64% 596.36% 0.00% 0.00% 649.09% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS