[E&O] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -36.67%
YoY- 329.23%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 558,084 492,151 375,469 316,964 303,532 271,271 204,277 95.54%
PBT 163,360 171,172 155,416 177,784 282,760 48,154 37,660 166.21%
Tax -36,944 -43,433 -44,006 -43,720 -72,308 -12,617 -9,689 144.26%
NP 126,416 127,739 111,409 134,064 210,452 35,537 27,970 173.61%
-
NP to SH 121,272 123,296 108,120 131,456 207,568 32,211 24,637 189.64%
-
Tax Rate 22.62% 25.37% 28.31% 24.59% 25.57% 26.20% 25.73% -
Total Cost 431,668 364,412 264,060 182,900 93,080 235,734 176,306 81.75%
-
Net Worth 1,327,795 1,279,393 1,231,608 1,358,016 1,340,543 1,281,389 1,274,344 2.77%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 46,473 - - - 21,179 - -
Div Payout % - 37.69% - - - 65.75% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,327,795 1,279,393 1,231,608 1,358,016 1,340,543 1,281,389 1,274,344 2.77%
NOSH 1,106,496 1,093,498 1,089,919 1,086,413 1,081,083 1,058,999 1,061,954 2.77%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 22.65% 25.96% 29.67% 42.30% 69.33% 13.10% 13.69% -
ROE 9.13% 9.64% 8.78% 9.68% 15.48% 2.51% 1.93% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 50.44 45.01 34.45 29.18 28.08 25.62 19.24 90.23%
EPS 10.96 11.27 9.92 12.10 19.20 3.04 2.32 181.81%
DPS 0.00 4.25 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.20 1.17 1.13 1.25 1.24 1.21 1.20 0.00%
Adjusted Per Share Value based on latest NOSH - 1,089,448
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.54 24.29 18.53 15.64 14.98 13.39 10.08 95.55%
EPS 5.98 6.08 5.34 6.49 10.24 1.59 1.22 188.83%
DPS 0.00 2.29 0.00 0.00 0.00 1.05 0.00 -
NAPS 0.6552 0.6313 0.6078 0.6701 0.6615 0.6323 0.6288 2.78%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.40 1.50 1.40 1.46 1.61 1.18 1.18 -
P/RPS 2.78 3.33 4.06 5.00 5.73 4.61 6.13 -41.00%
P/EPS 12.77 13.30 14.11 12.07 8.39 38.79 50.86 -60.23%
EY 7.83 7.52 7.09 8.29 11.93 2.58 1.97 151.12%
DY 0.00 2.83 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 1.17 1.28 1.24 1.17 1.30 0.98 0.98 12.55%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 28/05/12 27/02/12 30/11/11 25/08/11 30/05/11 25/02/11 -
Price 1.62 1.41 1.57 1.39 1.45 1.49 1.16 -
P/RPS 3.21 3.13 4.56 4.76 5.16 5.82 6.03 -34.34%
P/EPS 14.78 12.51 15.83 11.49 7.55 48.99 50.00 -55.65%
EY 6.77 8.00 6.32 8.71 13.24 2.04 2.00 125.61%
DY 0.00 3.01 0.00 0.00 0.00 1.34 0.00 -
P/NAPS 1.35 1.21 1.39 1.11 1.17 1.23 0.97 24.67%

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