[E&O] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -1.64%
YoY- -41.57%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 605,536 587,742 592,398 558,084 492,151 375,469 316,964 53.90%
PBT 187,271 170,620 184,674 163,360 171,172 155,416 177,784 3.52%
Tax -50,505 -42,056 -47,530 -36,944 -43,433 -44,006 -43,720 10.08%
NP 136,766 128,564 137,144 126,416 127,739 111,409 134,064 1.33%
-
NP to SH 129,556 122,218 130,494 121,272 123,296 108,120 131,456 -0.96%
-
Tax Rate 26.97% 24.65% 25.74% 22.62% 25.37% 28.31% 24.59% -
Total Cost 468,770 459,178 455,254 431,668 364,412 264,060 182,900 87.17%
-
Net Worth 1,393,848 1,348,975 1,360,234 1,327,795 1,279,393 1,231,608 1,358,016 1.74%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 49,780 - - - 46,473 - - -
Div Payout % 38.42% - - - 37.69% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,393,848 1,348,975 1,360,234 1,327,795 1,279,393 1,231,608 1,358,016 1.74%
NOSH 1,106,228 1,105,717 1,105,881 1,106,496 1,093,498 1,089,919 1,086,413 1.21%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 22.59% 21.87% 23.15% 22.65% 25.96% 29.67% 42.30% -
ROE 9.29% 9.06% 9.59% 9.13% 9.64% 8.78% 9.68% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 54.74 53.15 53.57 50.44 45.01 34.45 29.18 52.04%
EPS 11.71 11.05 11.80 10.96 11.27 9.92 12.10 -2.15%
DPS 4.50 0.00 0.00 0.00 4.25 0.00 0.00 -
NAPS 1.26 1.22 1.23 1.20 1.17 1.13 1.25 0.53%
Adjusted Per Share Value based on latest NOSH - 1,106,496
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 24.08 23.37 23.56 22.19 19.57 14.93 12.60 53.94%
EPS 5.15 4.86 5.19 4.82 4.90 4.30 5.23 -1.02%
DPS 1.98 0.00 0.00 0.00 1.85 0.00 0.00 -
NAPS 0.5543 0.5364 0.5409 0.528 0.5088 0.4898 0.54 1.75%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.58 1.56 1.65 1.40 1.50 1.40 1.46 -
P/RPS 2.89 2.93 3.08 2.78 3.33 4.06 5.00 -30.58%
P/EPS 13.49 14.11 13.98 12.77 13.30 14.11 12.07 7.68%
EY 7.41 7.09 7.15 7.83 7.52 7.09 8.29 -7.20%
DY 2.85 0.00 0.00 0.00 2.83 0.00 0.00 -
P/NAPS 1.25 1.28 1.34 1.17 1.28 1.24 1.17 4.50%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 22/11/12 17/08/12 28/05/12 27/02/12 30/11/11 -
Price 2.08 1.55 1.62 1.62 1.41 1.57 1.39 -
P/RPS 3.80 2.92 3.02 3.21 3.13 4.56 4.76 -13.93%
P/EPS 17.76 14.02 13.73 14.78 12.51 15.83 11.49 33.64%
EY 5.63 7.13 7.28 6.77 8.00 6.32 8.71 -25.22%
DY 2.16 0.00 0.00 0.00 3.01 0.00 0.00 -
P/NAPS 1.65 1.27 1.32 1.35 1.21 1.39 1.11 30.21%

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