[E&O] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -85.5%
YoY- 102.53%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 271,271 153,208 112,124 46,310 352,375 278,668 188,674 27.41%
PBT 48,154 28,245 22,711 17,561 93,025 51,345 29,997 37.13%
Tax -12,617 -7,267 -4,768 -5,439 -18,630 -21,007 -11,507 6.33%
NP 35,537 20,978 17,943 12,122 74,395 30,338 18,490 54.64%
-
NP to SH 32,211 18,478 15,313 10,228 70,514 27,052 16,561 55.87%
-
Tax Rate 26.20% 25.73% 20.99% 30.97% 20.03% 40.91% 38.36% -
Total Cost 235,734 132,230 94,181 34,188 277,980 248,330 170,184 24.28%
-
Net Worth 1,281,389 1,274,344 1,330,646 1,342,425 1,330,442 1,283,098 870,514 29.43%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 21,179 - - - 40,445 - - -
Div Payout % 65.75% - - - 57.36% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,281,389 1,274,344 1,330,646 1,342,425 1,330,442 1,283,098 870,514 29.43%
NOSH 1,058,999 1,061,954 1,056,068 1,065,416 1,064,354 1,069,249 707,735 30.85%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.10% 13.69% 16.00% 26.18% 21.11% 10.89% 9.80% -
ROE 2.51% 1.45% 1.15% 0.76% 5.30% 2.11% 1.90% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 25.62 14.43 10.62 4.35 33.11 26.06 26.66 -2.62%
EPS 3.04 1.74 1.45 0.96 6.63 2.53 2.34 19.08%
DPS 2.00 0.00 0.00 0.00 3.80 0.00 0.00 -
NAPS 1.21 1.20 1.26 1.26 1.25 1.20 1.23 -1.08%
Adjusted Per Share Value based on latest NOSH - 1,065,416
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.26 7.49 5.48 2.26 17.22 13.62 9.22 27.43%
EPS 1.57 0.90 0.75 0.50 3.45 1.32 0.81 55.51%
DPS 1.03 0.00 0.00 0.00 1.98 0.00 0.00 -
NAPS 0.6261 0.6227 0.6502 0.656 0.6501 0.627 0.4254 29.41%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.18 1.18 1.18 0.90 0.98 1.05 1.45 -
P/RPS 4.61 8.18 11.11 20.71 2.96 4.03 5.44 -10.45%
P/EPS 38.79 67.82 81.38 93.75 14.79 41.50 61.97 -26.84%
EY 2.58 1.47 1.23 1.07 6.76 2.41 1.61 36.97%
DY 1.69 0.00 0.00 0.00 3.88 0.00 0.00 -
P/NAPS 0.98 0.98 0.94 0.71 0.78 0.87 1.18 -11.65%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 25/02/11 29/11/10 24/08/10 31/05/10 23/02/10 26/11/09 -
Price 1.49 1.16 1.17 1.08 0.88 0.99 0.88 -
P/RPS 5.82 8.04 11.02 24.85 2.66 3.80 3.30 46.02%
P/EPS 48.99 66.67 80.69 112.50 13.28 39.13 37.61 19.29%
EY 2.04 1.50 1.24 0.89 7.53 2.56 2.66 -16.22%
DY 1.34 0.00 0.00 0.00 4.32 0.00 0.00 -
P/NAPS 1.23 0.97 0.93 0.86 0.70 0.83 0.72 42.95%

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