[E&O] YoY Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -85.5%
YoY- 102.53%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 94,991 139,521 75,883 46,310 73,915 88,693 171,487 -9.36%
PBT 34,582 40,840 70,690 17,561 9,498 15,489 45,387 -4.42%
Tax -6,778 -9,236 -18,077 -5,439 -3,771 -931 -7,862 -2.44%
NP 27,804 31,604 52,613 12,122 5,727 14,558 37,525 -4.86%
-
NP to SH 27,220 30,318 51,892 10,228 5,050 10,844 15,237 10.14%
-
Tax Rate 19.60% 22.62% 25.57% 30.97% 39.70% 6.01% 17.32% -
Total Cost 67,187 107,917 23,270 34,188 68,188 74,135 133,962 -10.85%
-
Net Worth 1,416,325 1,327,795 1,340,543 1,342,425 889,084 852,413 743,893 11.31%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,416,325 1,327,795 1,340,543 1,342,425 889,084 852,413 743,893 11.31%
NOSH 1,106,504 1,106,496 1,081,083 1,065,416 711,267 539,502 513,030 13.65%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 29.27% 22.65% 69.33% 26.18% 7.75% 16.41% 21.88% -
ROE 1.92% 2.28% 3.87% 0.76% 0.57% 1.27% 2.05% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 8.58 12.61 7.02 4.35 10.39 16.44 33.43 -20.26%
EPS 2.46 2.74 4.80 0.96 0.71 2.01 2.97 -3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.20 1.24 1.26 1.25 1.58 1.45 -2.05%
Adjusted Per Share Value based on latest NOSH - 1,065,416
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 3.78 5.55 3.02 1.84 2.94 3.53 6.82 -9.35%
EPS 1.08 1.21 2.06 0.41 0.20 0.43 0.61 9.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5632 0.528 0.5331 0.5338 0.3536 0.339 0.2958 11.31%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.00 1.40 1.61 0.90 0.95 1.79 3.00 -
P/RPS 23.30 11.10 22.94 20.71 9.14 10.89 8.97 17.22%
P/EPS 81.30 51.09 33.54 93.75 133.80 89.05 101.01 -3.55%
EY 1.23 1.96 2.98 1.07 0.75 1.12 0.99 3.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.17 1.30 0.71 0.76 1.13 2.07 -4.60%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 17/08/12 25/08/11 24/08/10 27/08/09 27/08/08 29/08/07 -
Price 2.08 1.62 1.45 1.08 1.31 1.00 2.59 -
P/RPS 24.23 12.85 20.66 24.85 12.61 6.08 7.75 20.90%
P/EPS 84.55 59.12 30.21 112.50 184.51 49.75 87.21 -0.51%
EY 1.18 1.69 3.31 0.89 0.54 2.01 1.15 0.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.35 1.17 0.86 1.05 0.63 1.79 -1.54%

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