[E&O] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 544.4%
YoY- 407.35%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 492,151 375,469 316,964 303,532 271,271 204,277 224,248 68.79%
PBT 171,172 155,416 177,784 282,760 48,154 37,660 45,422 141.96%
Tax -43,433 -44,006 -43,720 -72,308 -12,617 -9,689 -9,536 174.51%
NP 127,739 111,409 134,064 210,452 35,537 27,970 35,886 132.95%
-
NP to SH 123,296 108,120 131,456 207,568 32,211 24,637 30,626 152.85%
-
Tax Rate 25.37% 28.31% 24.59% 25.57% 26.20% 25.73% 20.99% -
Total Cost 364,412 264,060 182,900 93,080 235,734 176,306 188,362 55.20%
-
Net Worth 1,279,393 1,231,608 1,358,016 1,340,543 1,281,389 1,274,344 1,330,646 -2.58%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 46,473 - - - 21,179 - - -
Div Payout % 37.69% - - - 65.75% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,279,393 1,231,608 1,358,016 1,340,543 1,281,389 1,274,344 1,330,646 -2.58%
NOSH 1,093,498 1,089,919 1,086,413 1,081,083 1,058,999 1,061,954 1,056,068 2.34%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 25.96% 29.67% 42.30% 69.33% 13.10% 13.69% 16.00% -
ROE 9.64% 8.78% 9.68% 15.48% 2.51% 1.93% 2.30% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 45.01 34.45 29.18 28.08 25.62 19.24 21.23 64.95%
EPS 11.27 9.92 12.10 19.20 3.04 2.32 2.90 146.97%
DPS 4.25 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.17 1.13 1.25 1.24 1.21 1.20 1.26 -4.81%
Adjusted Per Share Value based on latest NOSH - 1,081,083
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.57 14.93 12.60 12.07 10.79 8.12 8.92 68.76%
EPS 4.90 4.30 5.23 8.25 1.28 0.98 1.22 152.45%
DPS 1.85 0.00 0.00 0.00 0.84 0.00 0.00 -
NAPS 0.5088 0.4898 0.54 0.5331 0.5096 0.5068 0.5291 -2.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.50 1.40 1.46 1.61 1.18 1.18 1.18 -
P/RPS 3.33 4.06 5.00 5.73 4.61 6.13 5.56 -28.92%
P/EPS 13.30 14.11 12.07 8.39 38.79 50.86 40.69 -52.51%
EY 7.52 7.09 8.29 11.93 2.58 1.97 2.46 110.48%
DY 2.83 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 1.28 1.24 1.17 1.30 0.98 0.98 0.94 22.83%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 27/02/12 30/11/11 25/08/11 30/05/11 25/02/11 29/11/10 -
Price 1.41 1.57 1.39 1.45 1.49 1.16 1.17 -
P/RPS 3.13 4.56 4.76 5.16 5.82 6.03 5.51 -31.38%
P/EPS 12.51 15.83 11.49 7.55 48.99 50.00 40.34 -54.15%
EY 8.00 6.32 8.71 13.24 2.04 2.00 2.48 118.16%
DY 3.01 0.00 0.00 0.00 1.34 0.00 0.00 -
P/NAPS 1.21 1.39 1.11 1.17 1.23 0.97 0.93 19.16%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment