[E&O] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 7.6%
YoY- -0.73%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 309,196 414,076 339,332 592,398 316,964 224,248 377,348 -3.26%
PBT 102,038 129,194 119,728 184,674 177,784 45,422 59,994 9.25%
Tax -6,678 -43,682 -29,304 -47,530 -43,720 -9,536 -23,014 -18.62%
NP 95,360 85,512 90,424 137,144 134,064 35,886 36,980 17.09%
-
NP to SH 95,412 80,396 87,354 130,494 131,456 30,626 33,122 19.27%
-
Tax Rate 6.54% 33.81% 24.48% 25.74% 24.59% 20.99% 38.36% -
Total Cost 213,836 328,564 248,908 455,254 182,900 188,362 340,368 -7.45%
-
Net Worth 1,643,342 1,517,114 1,437,470 1,360,234 1,358,016 1,330,646 870,514 11.16%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,643,342 1,517,114 1,437,470 1,360,234 1,358,016 1,330,646 870,514 11.16%
NOSH 1,226,375 1,107,382 1,105,746 1,105,881 1,086,413 1,056,068 707,735 9.59%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 30.84% 20.65% 26.65% 23.15% 42.30% 16.00% 9.80% -
ROE 5.81% 5.30% 6.08% 9.59% 9.68% 2.30% 3.80% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.21 37.39 30.69 53.57 29.18 21.23 53.32 -11.73%
EPS 7.78 7.26 7.90 11.80 12.10 2.90 4.68 8.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.37 1.30 1.23 1.25 1.26 1.23 1.43%
Adjusted Per Share Value based on latest NOSH - 1,105,348
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.30 16.47 13.49 23.56 12.60 8.92 15.01 -3.26%
EPS 3.79 3.20 3.47 5.19 5.23 1.22 1.32 19.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6535 0.6033 0.5716 0.5409 0.54 0.5291 0.3462 11.16%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.58 2.87 2.05 1.65 1.46 1.18 1.45 -
P/RPS 6.27 7.68 6.68 3.08 5.00 5.56 2.72 14.92%
P/EPS 20.31 39.53 25.95 13.98 12.07 40.69 30.98 -6.79%
EY 4.92 2.53 3.85 7.15 8.29 2.46 3.23 7.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 2.09 1.58 1.34 1.17 0.94 1.18 0.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 28/11/14 26/11/13 22/11/12 30/11/11 29/11/10 26/11/09 -
Price 1.55 2.55 1.95 1.62 1.39 1.17 0.88 -
P/RPS 6.15 6.82 6.35 3.02 4.76 5.51 1.65 24.50%
P/EPS 19.92 35.12 24.68 13.73 11.49 40.34 18.80 0.96%
EY 5.02 2.85 4.05 7.28 8.71 2.48 5.32 -0.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.86 1.50 1.32 1.11 0.93 0.72 8.26%

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