[E&O] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 160.66%
YoY- 289.17%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 153,208 112,124 46,310 352,375 278,668 188,674 73,915 62.35%
PBT 28,245 22,711 17,561 93,025 51,345 29,997 9,498 106.38%
Tax -7,267 -4,768 -5,439 -18,630 -21,007 -11,507 -3,771 54.67%
NP 20,978 17,943 12,122 74,395 30,338 18,490 5,727 137.06%
-
NP to SH 18,478 15,313 10,228 70,514 27,052 16,561 5,050 136.89%
-
Tax Rate 25.73% 20.99% 30.97% 20.03% 40.91% 38.36% 39.70% -
Total Cost 132,230 94,181 34,188 277,980 248,330 170,184 68,188 55.31%
-
Net Worth 1,274,344 1,330,646 1,342,425 1,330,442 1,283,098 870,514 889,084 27.04%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 40,445 - - - -
Div Payout % - - - 57.36% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,274,344 1,330,646 1,342,425 1,330,442 1,283,098 870,514 889,084 27.04%
NOSH 1,061,954 1,056,068 1,065,416 1,064,354 1,069,249 707,735 711,267 30.53%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.69% 16.00% 26.18% 21.11% 10.89% 9.80% 7.75% -
ROE 1.45% 1.15% 0.76% 5.30% 2.11% 1.90% 0.57% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.43 10.62 4.35 33.11 26.06 26.66 10.39 24.40%
EPS 1.74 1.45 0.96 6.63 2.53 2.34 0.71 81.47%
DPS 0.00 0.00 0.00 3.80 0.00 0.00 0.00 -
NAPS 1.20 1.26 1.26 1.25 1.20 1.23 1.25 -2.67%
Adjusted Per Share Value based on latest NOSH - 1,063,932
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 7.28 5.33 2.20 16.76 13.25 8.97 3.51 62.41%
EPS 0.88 0.73 0.49 3.35 1.29 0.79 0.24 137.22%
DPS 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
NAPS 0.6059 0.6327 0.6383 0.6326 0.6101 0.4139 0.4228 27.02%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.18 1.18 0.90 0.98 1.05 1.45 0.95 -
P/RPS 8.18 11.11 20.71 2.96 4.03 5.44 9.14 -7.11%
P/EPS 67.82 81.38 93.75 14.79 41.50 61.97 133.80 -36.34%
EY 1.47 1.23 1.07 6.76 2.41 1.61 0.75 56.42%
DY 0.00 0.00 0.00 3.88 0.00 0.00 0.00 -
P/NAPS 0.98 0.94 0.71 0.78 0.87 1.18 0.76 18.41%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 24/08/10 31/05/10 23/02/10 26/11/09 27/08/09 -
Price 1.16 1.17 1.08 0.88 0.99 0.88 1.31 -
P/RPS 8.04 11.02 24.85 2.66 3.80 3.30 12.61 -25.86%
P/EPS 66.67 80.69 112.50 13.28 39.13 37.61 184.51 -49.17%
EY 1.50 1.24 0.89 7.53 2.56 2.66 0.54 97.23%
DY 0.00 0.00 0.00 4.32 0.00 0.00 0.00 -
P/NAPS 0.97 0.93 0.86 0.70 0.83 0.72 1.05 -5.13%

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