[E&O] YoY Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -36.67%
YoY- 329.23%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 414,076 339,332 592,398 316,964 224,248 377,348 305,278 5.20%
PBT 129,194 119,728 184,674 177,784 45,422 59,994 32,878 25.60%
Tax -43,682 -29,304 -47,530 -43,720 -9,536 -23,014 -948 89.28%
NP 85,512 90,424 137,144 134,064 35,886 36,980 31,930 17.83%
-
NP to SH 80,396 87,354 130,494 131,456 30,626 33,122 22,634 23.51%
-
Tax Rate 33.81% 24.48% 25.74% 24.59% 20.99% 38.36% 2.88% -
Total Cost 328,564 248,908 455,254 182,900 188,362 340,368 273,348 3.11%
-
Net Worth 1,517,114 1,437,470 1,360,234 1,358,016 1,330,646 870,514 831,580 10.53%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,517,114 1,437,470 1,360,234 1,358,016 1,330,646 870,514 831,580 10.53%
NOSH 1,107,382 1,105,746 1,105,881 1,086,413 1,056,068 707,735 625,248 9.99%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 20.65% 26.65% 23.15% 42.30% 16.00% 9.80% 10.46% -
ROE 5.30% 6.08% 9.59% 9.68% 2.30% 3.80% 2.72% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 37.39 30.69 53.57 29.18 21.23 53.32 48.83 -4.34%
EPS 7.26 7.90 11.80 12.10 2.90 4.68 3.62 12.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.30 1.23 1.25 1.26 1.23 1.33 0.49%
Adjusted Per Share Value based on latest NOSH - 1,089,448
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 16.47 13.49 23.56 12.60 8.92 15.01 12.14 5.21%
EPS 3.20 3.47 5.19 5.23 1.22 1.32 0.90 23.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6033 0.5716 0.5409 0.54 0.5291 0.3462 0.3307 10.53%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.87 2.05 1.65 1.46 1.18 1.45 0.81 -
P/RPS 7.68 6.68 3.08 5.00 5.56 2.72 1.66 29.06%
P/EPS 39.53 25.95 13.98 12.07 40.69 30.98 22.38 9.94%
EY 2.53 3.85 7.15 8.29 2.46 3.23 4.47 -9.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.58 1.34 1.17 0.94 1.18 0.61 22.77%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 26/11/13 22/11/12 30/11/11 29/11/10 26/11/09 26/11/08 -
Price 2.55 1.95 1.62 1.39 1.17 0.88 0.56 -
P/RPS 6.82 6.35 3.02 4.76 5.51 1.65 1.15 34.52%
P/EPS 35.12 24.68 13.73 11.49 40.34 18.80 15.47 14.63%
EY 2.85 4.05 7.28 8.71 2.48 5.32 6.46 -12.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.50 1.32 1.11 0.93 0.72 0.42 28.13%

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