[E&O] QoQ 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- 333.9%
YoY- -68.4%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 123,120 82,599 75,883 118,063 41,084 65,814 46,310 91.57%
PBT 27,670 18,202 70,690 19,909 5,534 5,150 17,561 35.29%
Tax -11,145 -3,783 -18,077 -5,350 -2,499 671 -5,439 61.11%
NP 16,525 14,419 52,613 14,559 3,035 5,821 12,122 22.87%
-
NP to SH 15,362 13,836 51,892 13,733 3,165 5,085 10,228 31.05%
-
Tax Rate 40.28% 20.78% 25.57% 26.87% 45.16% -13.03% 30.97% -
Total Cost 106,595 68,180 23,270 103,504 38,049 59,993 34,188 112.98%
-
Net Worth 1,239,932 1,361,811 1,340,543 1,063,739 1,265,999 1,334,812 1,342,425 -5.14%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 21,274 - - - -
Div Payout % - - - 154.92% - - - -
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 1,239,932 1,361,811 1,340,543 1,063,739 1,265,999 1,334,812 1,342,425 -5.14%
NOSH 1,097,285 1,089,448 1,081,083 1,063,739 1,054,999 1,059,375 1,065,416 1.97%
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 13.42% 17.46% 69.33% 12.33% 7.39% 8.84% 26.18% -
ROE 1.24% 1.02% 3.87% 1.29% 0.25% 0.38% 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 11.22 7.58 7.02 11.10 3.89 6.21 4.35 87.75%
EPS 1.40 1.27 4.80 1.29 0.30 0.48 0.96 28.51%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.13 1.25 1.24 1.00 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 6.08 4.08 3.74 5.83 2.03 3.25 2.29 91.39%
EPS 0.76 0.68 2.56 0.68 0.16 0.25 0.50 32.09%
DPS 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
NAPS 0.6119 0.672 0.6615 0.5249 0.6247 0.6587 0.6624 -5.13%
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 12.48 19.26 22.94 10.63 30.30 18.99 20.71 -28.59%
P/EPS 100.00 114.96 33.54 91.40 393.33 245.83 93.75 4.38%
EY 1.00 0.87 2.98 1.09 0.25 0.41 1.07 -4.39%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 1.24 1.17 1.30 1.18 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 13.99 18.33 20.66 13.42 29.79 18.83 24.85 -31.74%
P/EPS 112.14 109.45 30.21 115.41 386.67 243.75 112.50 -0.21%
EY 0.89 0.91 3.31 0.87 0.26 0.41 0.89 0.00%
DY 0.00 0.00 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 1.39 1.11 1.17 1.49 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