[E&O] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 74.32%
YoY- -54.32%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 281,602 158,482 75,883 271,271 153,208 112,124 46,310 232.05%
PBT 116,562 88,892 70,690 48,154 28,245 22,711 17,561 251.97%
Tax -33,005 -21,860 -18,077 -12,617 -7,267 -4,768 -5,439 231.59%
NP 83,557 67,032 52,613 35,537 20,978 17,943 12,122 260.92%
-
NP to SH 81,090 65,728 51,892 32,211 18,478 15,313 10,228 296.10%
-
Tax Rate 28.32% 24.59% 25.57% 26.20% 25.73% 20.99% 30.97% -
Total Cost 198,045 91,450 23,270 235,734 132,230 94,181 34,188 221.51%
-
Net Worth 1,231,608 1,358,016 1,340,543 1,281,389 1,274,344 1,330,646 1,342,425 -5.56%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 21,179 - - - -
Div Payout % - - - 65.75% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,231,608 1,358,016 1,340,543 1,281,389 1,274,344 1,330,646 1,342,425 -5.56%
NOSH 1,089,919 1,086,413 1,081,083 1,058,999 1,061,954 1,056,068 1,065,416 1.52%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 29.67% 42.30% 69.33% 13.10% 13.69% 16.00% 26.18% -
ROE 6.58% 4.84% 3.87% 2.51% 1.45% 1.15% 0.76% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.84 14.59 7.02 25.62 14.43 10.62 4.35 226.93%
EPS 7.44 6.05 4.80 3.04 1.74 1.45 0.96 290.16%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.13 1.25 1.24 1.21 1.20 1.26 1.26 -6.98%
Adjusted Per Share Value based on latest NOSH - 1,063,739
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.76 7.74 3.71 13.26 7.49 5.48 2.26 232.33%
EPS 3.96 3.21 2.54 1.57 0.90 0.75 0.50 295.83%
DPS 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
NAPS 0.6018 0.6636 0.655 0.6261 0.6227 0.6502 0.656 -5.57%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.40 1.46 1.61 1.18 1.18 1.18 0.90 -
P/RPS 5.42 10.01 22.94 4.61 8.18 11.11 20.71 -58.98%
P/EPS 18.82 24.13 33.54 38.79 67.82 81.38 93.75 -65.61%
EY 5.31 4.14 2.98 2.58 1.47 1.23 1.07 190.09%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 1.24 1.17 1.30 0.98 0.98 0.94 0.71 44.87%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 30/11/11 25/08/11 30/05/11 25/02/11 29/11/10 24/08/10 -
Price 1.57 1.39 1.45 1.49 1.16 1.17 1.08 -
P/RPS 6.08 9.53 20.66 5.82 8.04 11.02 24.85 -60.78%
P/EPS 21.10 22.98 30.21 48.99 66.67 80.69 112.50 -67.13%
EY 4.74 4.35 3.31 2.04 1.50 1.24 0.89 204.04%
DY 0.00 0.00 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 1.39 1.11 1.17 1.23 0.97 0.93 0.86 37.60%

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