[E&O] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 174.74%
YoY- 207.33%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 144,608 156,678 139,521 210,549 123,120 82,599 75,883 53.40%
PBT 35,628 51,497 40,840 54,610 27,670 18,202 70,690 -36.53%
Tax -7,777 -14,529 -9,236 -10,428 -11,145 -3,783 -18,077 -42.86%
NP 27,851 36,968 31,604 44,182 16,525 14,419 52,613 -34.43%
-
NP to SH 26,417 34,929 30,318 42,206 15,362 13,836 51,892 -36.11%
-
Tax Rate 21.83% 28.21% 22.62% 19.10% 40.28% 20.78% 25.57% -
Total Cost 116,757 119,710 107,917 166,367 106,595 68,180 23,270 191.65%
-
Net Worth 1,348,482 1,359,578 1,327,795 1,290,839 1,239,932 1,361,811 1,340,543 0.39%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 46,889 - - - -
Div Payout % - - - 111.10% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,348,482 1,359,578 1,327,795 1,290,839 1,239,932 1,361,811 1,340,543 0.39%
NOSH 1,105,313 1,105,348 1,106,496 1,103,281 1,097,285 1,089,448 1,081,083 1.48%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 19.26% 23.59% 22.65% 20.98% 13.42% 17.46% 69.33% -
ROE 1.96% 2.57% 2.28% 3.27% 1.24% 1.02% 3.87% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.08 14.17 12.61 19.08 11.22 7.58 7.02 51.13%
EPS 2.39 3.16 2.74 3.82 1.40 1.27 4.80 -37.04%
DPS 0.00 0.00 0.00 4.25 0.00 0.00 0.00 -
NAPS 1.22 1.23 1.20 1.17 1.13 1.25 1.24 -1.07%
Adjusted Per Share Value based on latest NOSH - 1,103,281
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.87 7.44 6.63 10.00 5.85 3.92 3.60 53.55%
EPS 1.25 1.66 1.44 2.00 0.73 0.66 2.47 -36.36%
DPS 0.00 0.00 0.00 2.23 0.00 0.00 0.00 -
NAPS 0.6406 0.6459 0.6308 0.6132 0.589 0.6469 0.6368 0.39%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.56 1.65 1.40 1.50 1.40 1.46 1.61 -
P/RPS 11.92 11.64 11.10 7.86 12.48 19.26 22.94 -35.23%
P/EPS 65.27 52.22 51.09 39.21 100.00 114.96 33.54 55.55%
EY 1.53 1.92 1.96 2.55 1.00 0.87 2.98 -35.75%
DY 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
P/NAPS 1.28 1.34 1.17 1.28 1.24 1.17 1.30 -1.02%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 22/11/12 17/08/12 28/05/12 27/02/12 30/11/11 25/08/11 -
Price 1.55 1.62 1.62 1.41 1.57 1.39 1.45 -
P/RPS 11.85 11.43 12.85 7.39 13.99 18.33 20.66 -30.85%
P/EPS 64.85 51.27 59.12 36.86 112.14 109.45 30.21 66.02%
EY 1.54 1.95 1.69 2.71 0.89 0.91 3.31 -39.81%
DY 0.00 0.00 0.00 3.01 0.00 0.00 0.00 -
P/NAPS 1.27 1.32 1.35 1.21 1.39 1.11 1.17 5.59%

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