[E&O] QoQ Cumulative 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- 61.1%
YoY- 407.35%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 492,151 281,602 158,482 75,883 271,271 153,208 112,124 167.84%
PBT 171,172 116,562 88,892 70,690 48,154 28,245 22,711 283.94%
Tax -43,433 -33,005 -21,860 -18,077 -12,617 -7,267 -4,768 335.58%
NP 127,739 83,557 67,032 52,613 35,537 20,978 17,943 269.62%
-
NP to SH 123,296 81,090 65,728 51,892 32,211 18,478 15,313 301.21%
-
Tax Rate 25.37% 28.32% 24.59% 25.57% 26.20% 25.73% 20.99% -
Total Cost 364,412 198,045 91,450 23,270 235,734 132,230 94,181 146.26%
-
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% 6.58% 4.84% 3.87% 2.51% 1.45% 1.15% -
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 25.84 14.59 7.02 25.62 14.43 10.62 161.66%
EPS 11.27 7.44 6.05 4.80 3.04 1.74 1.45 291.88%
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 24.05 13.76 7.74 3.71 13.26 7.49 5.48 167.81%
EPS 6.02 3.96 3.21 2.54 1.57 0.90 0.75 300.38%
DPS 2.27 0.00 0.00 0.00 1.03 0.00 0.00 -
NAPS 0.6252 0.6018 0.6636 0.655 0.6261 0.6227 0.6502 -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 5.42 10.01 22.94 4.61 8.18 11.11 -55.18%
P/EPS 13.30 18.82 24.13 33.54 38.79 67.82 81.38 -70.07%
EY 7.52 5.31 4.14 2.98 2.58 1.47 1.23 233.98%
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 6.08 9.53 20.66 5.82 8.04 11.02 -56.75%
P/EPS 12.51 21.10 22.98 30.21 48.99 66.67 80.69 -71.10%
EY 8.00 4.74 4.35 3.31 2.04 1.50 1.24 246.16%
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