[E&O] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -1.64%
YoY- -41.57%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 275,560 518,976 379,964 558,084 303,532 185,240 295,660 -1.16%
PBT 98,412 132,832 138,328 163,360 282,760 70,244 37,992 17.18%
Tax -5,044 -50,560 -27,112 -36,944 -72,308 -21,756 -15,084 -16.68%
NP 93,368 82,272 111,216 126,416 210,452 48,488 22,908 26.37%
-
NP to SH 93,036 75,840 108,880 121,272 207,568 40,912 20,200 28.97%
-
Tax Rate 5.13% 38.06% 19.60% 22.62% 25.57% 30.97% 39.70% -
Total Cost 182,192 436,704 268,748 431,668 93,080 136,752 272,752 -6.50%
-
Net Worth 1,628,130 1,496,842 1,416,325 1,327,795 1,340,543 1,342,425 889,084 10.60%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,628,130 1,496,842 1,416,325 1,327,795 1,340,543 1,342,425 889,084 10.60%
NOSH 1,224,157 1,108,771 1,106,504 1,106,496 1,081,083 1,065,416 711,267 9.46%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 33.88% 15.85% 29.27% 22.65% 69.33% 26.18% 7.75% -
ROE 5.71% 5.07% 7.69% 9.13% 15.48% 3.05% 2.27% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 22.51 46.81 34.34 50.44 28.08 17.39 41.57 -9.71%
EPS 7.60 6.84 9.84 10.96 19.20 3.84 2.84 17.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.35 1.28 1.20 1.24 1.26 1.25 1.03%
Adjusted Per Share Value based on latest NOSH - 1,106,496
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.45 25.34 18.55 27.24 14.82 9.04 14.43 -1.16%
EPS 4.54 3.70 5.32 5.92 10.13 2.00 0.99 28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7948 0.7307 0.6914 0.6482 0.6544 0.6553 0.434 10.60%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.70 2.75 2.00 1.40 1.61 0.90 0.95 -
P/RPS 7.55 5.88 5.82 2.78 5.73 5.18 2.29 21.98%
P/EPS 22.37 40.20 20.33 12.77 8.39 23.44 33.45 -6.48%
EY 4.47 2.49 4.92 7.83 11.93 4.27 2.99 6.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 2.04 1.56 1.17 1.30 0.71 0.76 9.07%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 26/08/14 26/08/13 17/08/12 25/08/11 24/08/10 27/08/09 -
Price 1.50 2.93 2.08 1.62 1.45 1.08 1.31 -
P/RPS 6.66 6.26 6.06 3.21 5.16 6.21 3.15 13.28%
P/EPS 19.74 42.84 21.14 14.78 7.55 28.13 46.13 -13.18%
EY 5.07 2.33 4.73 6.77 13.24 3.56 2.17 15.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 2.17 1.63 1.35 1.17 0.86 1.05 1.23%

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