[E&O] QoQ Quarter Result on 30-Jun-2011 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 277.86%
YoY- 407.35%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 210,549 123,120 82,599 75,883 118,063 41,084 65,814 116.96%
PBT 54,610 27,670 18,202 70,690 19,909 5,534 5,150 381.96%
Tax -10,428 -11,145 -3,783 -18,077 -5,350 -2,499 671 -
NP 44,182 16,525 14,419 52,613 14,559 3,035 5,821 285.74%
-
NP to SH 42,206 15,362 13,836 51,892 13,733 3,165 5,085 309.41%
-
Tax Rate 19.10% 40.28% 20.78% 25.57% 26.87% 45.16% -13.03% -
Total Cost 166,367 106,595 68,180 23,270 103,504 38,049 59,993 97.26%
-
Net Worth 1,290,839 1,239,932 1,361,811 1,340,543 1,063,739 1,265,999 1,334,812 -2.20%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 46,889 - - - 21,274 - - -
Div Payout % 111.10% - - - 154.92% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,290,839 1,239,932 1,361,811 1,340,543 1,063,739 1,265,999 1,334,812 -2.20%
NOSH 1,103,281 1,097,285 1,089,448 1,081,083 1,063,739 1,054,999 1,059,375 2.74%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 20.98% 13.42% 17.46% 69.33% 12.33% 7.39% 8.84% -
ROE 3.27% 1.24% 1.02% 3.87% 1.29% 0.25% 0.38% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.08 11.22 7.58 7.02 11.10 3.89 6.21 111.20%
EPS 3.82 1.40 1.27 4.80 1.29 0.30 0.48 298.10%
DPS 4.25 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.17 1.13 1.25 1.24 1.00 1.20 1.26 -4.81%
Adjusted Per Share Value based on latest NOSH - 1,081,083
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 10.00 5.85 3.92 3.60 5.61 1.95 3.13 116.76%
EPS 2.01 0.73 0.66 2.47 0.65 0.15 0.24 311.87%
DPS 2.23 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 0.6132 0.589 0.6469 0.6368 0.5053 0.6014 0.6341 -2.20%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.50 1.40 1.46 1.61 1.18 1.18 1.18 -
P/RPS 7.86 12.48 19.26 22.94 10.63 30.30 18.99 -44.43%
P/EPS 39.21 100.00 114.96 33.54 91.40 393.33 245.83 -70.55%
EY 2.55 1.00 0.87 2.98 1.09 0.25 0.41 237.82%
DY 2.83 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 1.28 1.24 1.17 1.30 1.18 0.98 0.94 22.83%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 27/02/12 30/11/11 25/08/11 30/05/11 25/02/11 29/11/10 -
Price 1.41 1.57 1.39 1.45 1.49 1.16 1.17 -
P/RPS 7.39 13.99 18.33 20.66 13.42 29.79 18.83 -46.36%
P/EPS 36.86 112.14 109.45 30.21 115.41 386.67 243.75 -71.58%
EY 2.71 0.89 0.91 3.31 0.87 0.26 0.41 251.79%
DY 3.01 0.00 0.00 0.00 1.34 0.00 0.00 -
P/NAPS 1.21 1.39 1.11 1.17 1.49 0.97 0.93 19.16%

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