[E&O] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 40.49%
YoY- 13.04%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 169,666 94,991 605,536 440,807 296,199 139,521 492,151 -50.80%
PBT 59,864 34,582 187,271 127,965 92,337 40,840 171,172 -50.32%
Tax -14,652 -6,778 -50,505 -31,542 -23,765 -9,236 -43,433 -51.50%
NP 45,212 27,804 136,766 96,423 68,572 31,604 127,739 -49.93%
-
NP to SH 43,677 27,220 129,556 91,664 65,247 30,318 123,296 -49.90%
-
Tax Rate 24.48% 19.60% 26.97% 24.65% 25.74% 22.62% 25.37% -
Total Cost 124,454 67,187 468,770 344,384 227,627 107,917 364,412 -51.10%
-
Net Worth 1,437,470 1,416,325 1,393,848 1,348,975 1,360,234 1,327,795 1,279,393 8.06%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 49,780 - - - 46,473 -
Div Payout % - - 38.42% - - - 37.69% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,437,470 1,416,325 1,393,848 1,348,975 1,360,234 1,327,795 1,279,393 8.06%
NOSH 1,105,746 1,106,504 1,106,228 1,105,717 1,105,881 1,106,496 1,093,498 0.74%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 26.65% 29.27% 22.59% 21.87% 23.15% 22.65% 25.96% -
ROE 3.04% 1.92% 9.29% 6.80% 4.80% 2.28% 9.64% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.34 8.58 54.74 39.87 26.78 12.61 45.01 -51.17%
EPS 3.95 2.46 11.71 8.29 5.90 2.74 11.27 -50.25%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.25 -
NAPS 1.30 1.28 1.26 1.22 1.23 1.20 1.17 7.26%
Adjusted Per Share Value based on latest NOSH - 1,105,313
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.37 4.69 29.89 21.76 14.62 6.89 24.29 -50.81%
EPS 2.16 1.34 6.39 4.52 3.22 1.50 6.09 -49.86%
DPS 0.00 0.00 2.46 0.00 0.00 0.00 2.29 -
NAPS 0.7095 0.6991 0.688 0.6658 0.6714 0.6554 0.6315 8.06%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.05 2.00 1.58 1.56 1.65 1.40 1.50 -
P/RPS 13.36 23.30 2.89 3.91 6.16 11.10 3.33 152.27%
P/EPS 51.90 81.30 13.49 18.82 27.97 51.09 13.30 147.65%
EY 1.93 1.23 7.41 5.31 3.58 1.96 7.52 -59.58%
DY 0.00 0.00 2.85 0.00 0.00 0.00 2.83 -
P/NAPS 1.58 1.56 1.25 1.28 1.34 1.17 1.28 15.05%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 26/08/13 27/05/13 25/02/13 22/11/12 17/08/12 28/05/12 -
Price 1.95 2.08 2.08 1.55 1.62 1.62 1.41 -
P/RPS 12.71 24.23 3.80 3.89 6.05 12.85 3.13 154.31%
P/EPS 49.37 84.55 17.76 18.70 27.46 59.12 12.51 149.52%
EY 2.03 1.18 5.63 5.35 3.64 1.69 8.00 -59.88%
DY 0.00 0.00 2.16 0.00 0.00 0.00 3.01 -
P/NAPS 1.50 1.63 1.65 1.27 1.32 1.35 1.21 15.38%

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