[E&O] QoQ Quarter Result on 30-Jun-2010 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -76.47%
YoY- 102.53%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 118,063 41,084 65,814 46,310 73,707 89,994 114,759 1.91%
PBT 19,909 5,534 5,150 17,561 41,680 21,348 20,499 -1.92%
Tax -5,350 -2,499 671 -5,439 2,377 -9,500 -7,736 -21.81%
NP 14,559 3,035 5,821 12,122 44,057 11,848 12,763 9.18%
-
NP to SH 13,733 3,165 5,085 10,228 43,462 10,491 11,511 12.49%
-
Tax Rate 26.87% 45.16% -13.03% 30.97% -5.70% 44.50% 37.74% -
Total Cost 103,504 38,049 59,993 34,188 29,650 78,146 101,996 0.98%
-
Net Worth 1,063,739 1,265,999 1,334,812 1,342,425 1,329,915 1,284,612 873,983 14.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 21,274 - - - 40,429 - - -
Div Payout % 154.92% - - - 93.02% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,063,739 1,265,999 1,334,812 1,342,425 1,329,915 1,284,612 873,983 14.00%
NOSH 1,063,739 1,054,999 1,059,375 1,065,416 1,063,932 1,070,510 710,555 30.89%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.33% 7.39% 8.84% 26.18% 59.77% 13.17% 11.12% -
ROE 1.29% 0.25% 0.38% 0.76% 3.27% 0.82% 1.32% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.10 3.89 6.21 4.35 6.93 8.41 16.15 -22.13%
EPS 1.29 0.30 0.48 0.96 4.08 0.98 1.62 -14.10%
DPS 2.00 0.00 0.00 0.00 3.80 0.00 0.00 -
NAPS 1.00 1.20 1.26 1.26 1.25 1.20 1.23 -12.90%
Adjusted Per Share Value based on latest NOSH - 1,065,416
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.61 1.95 3.13 2.20 3.50 4.28 5.45 1.94%
EPS 0.65 0.15 0.24 0.49 2.06 0.50 0.55 11.79%
DPS 1.01 0.00 0.00 0.00 1.92 0.00 0.00 -
NAPS 0.5053 0.6014 0.6341 0.6377 0.6318 0.6103 0.4152 14.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.18 1.18 1.18 0.90 0.98 1.05 1.45 -
P/RPS 10.63 30.30 18.99 20.71 14.15 12.49 8.98 11.91%
P/EPS 91.40 393.33 245.83 93.75 23.99 107.14 89.51 1.40%
EY 1.09 0.25 0.41 1.07 4.17 0.93 1.12 -1.79%
DY 1.69 0.00 0.00 0.00 3.88 0.00 0.00 -
P/NAPS 1.18 0.98 0.94 0.71 0.78 0.87 1.18 0.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 25/02/11 29/11/10 24/08/10 31/05/10 23/02/10 26/11/09 -
Price 1.49 1.16 1.17 1.08 0.88 0.99 0.88 -
P/RPS 13.42 29.79 18.83 24.85 12.70 11.78 5.45 82.44%
P/EPS 115.41 386.67 243.75 112.50 21.54 101.02 54.32 65.34%
EY 0.87 0.26 0.41 0.89 4.64 0.99 1.84 -39.33%
DY 1.34 0.00 0.00 0.00 4.32 0.00 0.00 -
P/NAPS 1.49 0.97 0.93 0.86 0.70 0.83 0.72 62.46%

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