[E&O] QoQ TTM 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- 30.03%
YoY- 282.78%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 651,356 629,868 555,789 492,151 399,665 317,629 300,844 66.96%
PBT 182,575 174,617 141,322 171,172 136,471 114,335 101,283 47.85%
Tax -41,970 -45,338 -34,592 -43,433 -38,355 -29,709 -25,255 40.08%
NP 140,605 129,279 106,730 127,739 98,116 84,626 76,028 50.38%
-
NP to SH 133,870 122,815 101,722 123,296 94,823 82,626 73,875 48.36%
-
Tax Rate 22.99% 25.96% 24.48% 25.37% 28.10% 25.98% 24.94% -
Total Cost 510,751 500,589 449,059 364,412 301,549 233,003 224,816 72.38%
-
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 46,889 46,889 46,889 21,274 21,274 21,274 68.95%
Div Payout % 35.03% 38.18% 46.10% 38.03% 22.44% 25.75% 28.80% -
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 21.59% 20.52% 19.20% 25.96% 24.55% 26.64% 25.27% -
ROE 9.93% 9.03% 7.66% 9.55% 7.65% 6.07% 5.51% -
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 58.93 56.98 50.23 44.61 36.42 29.16 27.83 64.52%
EPS 12.11 11.11 9.19 11.18 8.64 7.58 6.83 46.23%
DPS 4.25 4.25 4.25 4.25 1.94 1.95 1.97 66.57%
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 25.90 25.05 22.10 19.57 15.89 12.63 11.96 66.99%
EPS 5.32 4.88 4.05 4.90 3.77 3.29 2.94 48.22%
DPS 1.86 1.86 1.86 1.86 0.85 0.85 0.85 68.15%
NAPS 0.5362 0.5407 0.528 0.5133 0.4931 0.5415 0.5331 0.38%
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 2.65 2.90 2.79 3.36 3.84 5.01 5.79 -40.46%
P/EPS 12.88 14.85 15.23 13.42 16.20 19.25 23.56 -33.01%
EY 7.76 6.73 6.57 7.45 6.17 5.19 4.24 49.34%
DY 2.72 2.58 3.04 2.83 1.38 1.34 1.22 70.24%
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 2.63 2.84 3.23 3.16 4.31 4.77 5.21 -36.47%
P/EPS 12.80 14.58 17.62 12.62 18.17 18.33 21.22 -28.49%
EY 7.81 6.86 5.67 7.93 5.50 5.46 4.71 39.87%
DY 2.74 2.62 2.62 3.01 1.23 1.40 1.36 59.17%
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