[E&O] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 30.74%
YoY- -54.32%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 375,469 316,964 303,532 271,271 204,277 224,248 185,240 59.95%
PBT 155,416 177,784 282,760 48,154 37,660 45,422 70,244 69.54%
Tax -44,006 -43,720 -72,308 -12,617 -9,689 -9,536 -21,756 59.73%
NP 111,409 134,064 210,452 35,537 27,970 35,886 48,488 73.85%
-
NP to SH 108,120 131,456 207,568 32,211 24,637 30,626 40,912 90.81%
-
Tax Rate 28.31% 24.59% 25.57% 26.20% 25.73% 20.99% 30.97% -
Total Cost 264,060 182,900 93,080 235,734 176,306 188,362 136,752 54.87%
-
Net Worth 1,231,608 1,358,016 1,340,543 1,281,389 1,274,344 1,330,646 1,342,425 -5.56%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 21,179 - - - -
Div Payout % - - - 65.75% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,231,608 1,358,016 1,340,543 1,281,389 1,274,344 1,330,646 1,342,425 -5.56%
NOSH 1,089,919 1,086,413 1,081,083 1,058,999 1,061,954 1,056,068 1,065,416 1.52%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 29.67% 42.30% 69.33% 13.10% 13.69% 16.00% 26.18% -
ROE 8.78% 9.68% 15.48% 2.51% 1.93% 2.30% 3.05% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.45 29.18 28.08 25.62 19.24 21.23 17.39 57.53%
EPS 9.92 12.10 19.20 3.04 2.32 2.90 3.84 87.94%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.13 1.25 1.24 1.21 1.20 1.26 1.26 -6.98%
Adjusted Per Share Value based on latest NOSH - 1,063,739
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 14.93 12.60 12.07 10.79 8.12 8.92 7.37 59.89%
EPS 4.30 5.23 8.25 1.28 0.98 1.22 1.63 90.58%
DPS 0.00 0.00 0.00 0.84 0.00 0.00 0.00 -
NAPS 0.4898 0.54 0.5331 0.5096 0.5068 0.5291 0.5338 -5.55%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.40 1.46 1.61 1.18 1.18 1.18 0.90 -
P/RPS 4.06 5.00 5.73 4.61 6.13 5.56 5.18 -14.95%
P/EPS 14.11 12.07 8.39 38.79 50.86 40.69 23.44 -28.64%
EY 7.09 8.29 11.93 2.58 1.97 2.46 4.27 40.09%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 1.24 1.17 1.30 0.98 0.98 0.94 0.71 44.87%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 30/11/11 25/08/11 30/05/11 25/02/11 29/11/10 24/08/10 -
Price 1.57 1.39 1.45 1.49 1.16 1.17 1.08 -
P/RPS 4.56 4.76 5.16 5.82 6.03 5.51 6.21 -18.56%
P/EPS 15.83 11.49 7.55 48.99 50.00 40.34 28.13 -31.76%
EY 6.32 8.71 13.24 2.04 2.00 2.48 3.56 46.46%
DY 0.00 0.00 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 1.39 1.11 1.17 1.23 0.97 0.93 0.86 37.60%

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