[E&O] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 11.03%
YoY- 385.37%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 156,678 139,521 210,549 123,120 82,599 75,883 118,063 20.69%
PBT 51,497 40,840 54,610 27,670 18,202 70,690 19,909 88.10%
Tax -14,529 -9,236 -10,428 -11,145 -3,783 -18,077 -5,350 94.29%
NP 36,968 31,604 44,182 16,525 14,419 52,613 14,559 85.80%
-
NP to SH 34,929 30,318 42,206 15,362 13,836 51,892 13,733 86.01%
-
Tax Rate 28.21% 22.62% 19.10% 40.28% 20.78% 25.57% 26.87% -
Total Cost 119,710 107,917 166,367 106,595 68,180 23,270 103,504 10.15%
-
Net Worth 1,359,578 1,327,795 1,290,839 1,239,932 1,361,811 1,340,543 1,063,739 17.72%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 46,889 - - - 21,274 -
Div Payout % - - 111.10% - - - 154.92% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,359,578 1,327,795 1,290,839 1,239,932 1,361,811 1,340,543 1,063,739 17.72%
NOSH 1,105,348 1,106,496 1,103,281 1,097,285 1,089,448 1,081,083 1,063,739 2.58%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 23.59% 22.65% 20.98% 13.42% 17.46% 69.33% 12.33% -
ROE 2.57% 2.28% 3.27% 1.24% 1.02% 3.87% 1.29% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.17 12.61 19.08 11.22 7.58 7.02 11.10 17.62%
EPS 3.16 2.74 3.82 1.40 1.27 4.80 1.29 81.42%
DPS 0.00 0.00 4.25 0.00 0.00 0.00 2.00 -
NAPS 1.23 1.20 1.17 1.13 1.25 1.24 1.00 14.75%
Adjusted Per Share Value based on latest NOSH - 1,097,285
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.66 6.82 10.29 6.02 4.04 3.71 5.77 20.72%
EPS 1.71 1.48 2.06 0.75 0.68 2.54 0.67 86.44%
DPS 0.00 0.00 2.29 0.00 0.00 0.00 1.04 -
NAPS 0.6643 0.6488 0.6308 0.6059 0.6654 0.655 0.5198 17.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.65 1.40 1.50 1.40 1.46 1.61 1.18 -
P/RPS 11.64 11.10 7.86 12.48 19.26 22.94 10.63 6.22%
P/EPS 52.22 51.09 39.21 100.00 114.96 33.54 91.40 -31.07%
EY 1.92 1.96 2.55 1.00 0.87 2.98 1.09 45.70%
DY 0.00 0.00 2.83 0.00 0.00 0.00 1.69 -
P/NAPS 1.34 1.17 1.28 1.24 1.17 1.30 1.18 8.82%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 17/08/12 28/05/12 27/02/12 30/11/11 25/08/11 30/05/11 -
Price 1.62 1.62 1.41 1.57 1.39 1.45 1.49 -
P/RPS 11.43 12.85 7.39 13.99 18.33 20.66 13.42 -10.12%
P/EPS 51.27 59.12 36.86 112.14 109.45 30.21 115.41 -41.69%
EY 1.95 1.69 2.71 0.89 0.91 3.31 0.87 71.01%
DY 0.00 0.00 3.01 0.00 0.00 0.00 1.34 -
P/NAPS 1.32 1.35 1.21 1.39 1.11 1.17 1.49 -7.73%

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