[E&O] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 20.67%
YoY- -31.69%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 158,482 75,883 271,271 153,208 112,124 46,310 352,375 -41.26%
PBT 88,892 70,690 48,154 28,245 22,711 17,561 93,025 -2.98%
Tax -21,860 -18,077 -12,617 -7,267 -4,768 -5,439 -18,630 11.23%
NP 67,032 52,613 35,537 20,978 17,943 12,122 74,395 -6.70%
-
NP to SH 65,728 51,892 32,211 18,478 15,313 10,228 70,514 -4.57%
-
Tax Rate 24.59% 25.57% 26.20% 25.73% 20.99% 30.97% 20.03% -
Total Cost 91,450 23,270 235,734 132,230 94,181 34,188 277,980 -52.31%
-
Net Worth 1,358,016 1,340,543 1,281,389 1,274,344 1,330,646 1,342,425 1,330,442 1.37%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 21,179 - - - 40,445 -
Div Payout % - - 65.75% - - - 57.36% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,358,016 1,340,543 1,281,389 1,274,344 1,330,646 1,342,425 1,330,442 1.37%
NOSH 1,086,413 1,081,083 1,058,999 1,061,954 1,056,068 1,065,416 1,064,354 1.37%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 42.30% 69.33% 13.10% 13.69% 16.00% 26.18% 21.11% -
ROE 4.84% 3.87% 2.51% 1.45% 1.15% 0.76% 5.30% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.59 7.02 25.62 14.43 10.62 4.35 33.11 -42.06%
EPS 6.05 4.80 3.04 1.74 1.45 0.96 6.63 -5.91%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.80 -
NAPS 1.25 1.24 1.21 1.20 1.26 1.26 1.25 0.00%
Adjusted Per Share Value based on latest NOSH - 1,054,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.82 3.74 13.39 7.56 5.53 2.29 17.39 -41.27%
EPS 3.24 2.56 1.59 0.91 0.76 0.50 3.48 -4.64%
DPS 0.00 0.00 1.05 0.00 0.00 0.00 2.00 -
NAPS 0.6701 0.6615 0.6323 0.6288 0.6566 0.6624 0.6565 1.37%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.46 1.61 1.18 1.18 1.18 0.90 0.98 -
P/RPS 10.01 22.94 4.61 8.18 11.11 20.71 2.96 125.13%
P/EPS 24.13 33.54 38.79 67.82 81.38 93.75 14.79 38.54%
EY 4.14 2.98 2.58 1.47 1.23 1.07 6.76 -27.86%
DY 0.00 0.00 1.69 0.00 0.00 0.00 3.88 -
P/NAPS 1.17 1.30 0.98 0.98 0.94 0.71 0.78 31.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 30/05/11 25/02/11 29/11/10 24/08/10 31/05/10 -
Price 1.39 1.45 1.49 1.16 1.17 1.08 0.88 -
P/RPS 9.53 20.66 5.82 8.04 11.02 24.85 2.66 133.95%
P/EPS 22.98 30.21 48.99 66.67 80.69 112.50 13.28 44.08%
EY 4.35 3.31 2.04 1.50 1.24 0.89 7.53 -30.61%
DY 0.00 0.00 1.34 0.00 0.00 0.00 4.32 -
P/NAPS 1.11 1.17 1.23 0.97 0.93 0.86 0.70 35.94%

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