[E&O] YoY Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 61.1%
YoY- 407.35%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 129,744 94,991 139,521 75,883 46,310 73,915 88,693 6.54%
PBT 33,208 34,582 40,840 70,690 17,561 9,498 15,489 13.54%
Tax -12,640 -6,778 -9,236 -18,077 -5,439 -3,771 -931 54.42%
NP 20,568 27,804 31,604 52,613 12,122 5,727 14,558 5.92%
-
NP to SH 18,960 27,220 30,318 51,892 10,228 5,050 10,844 9.75%
-
Tax Rate 38.06% 19.60% 22.62% 25.57% 30.97% 39.70% 6.01% -
Total Cost 109,176 67,187 107,917 23,270 34,188 68,188 74,135 6.66%
-
Net Worth 1,496,842 1,416,325 1,327,795 1,340,543 1,342,425 889,084 852,413 9.83%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,496,842 1,416,325 1,327,795 1,340,543 1,342,425 889,084 852,413 9.83%
NOSH 1,108,771 1,106,504 1,106,496 1,081,083 1,065,416 711,267 539,502 12.75%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 15.85% 29.27% 22.65% 69.33% 26.18% 7.75% 16.41% -
ROE 1.27% 1.92% 2.28% 3.87% 0.76% 0.57% 1.27% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 11.70 8.58 12.61 7.02 4.35 10.39 16.44 -5.50%
EPS 1.71 2.46 2.74 4.80 0.96 0.71 2.01 -2.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.28 1.20 1.24 1.26 1.25 1.58 -2.58%
Adjusted Per Share Value based on latest NOSH - 1,081,083
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.16 4.51 6.63 3.60 2.20 3.51 4.21 6.54%
EPS 0.90 1.29 1.44 2.47 0.49 0.24 0.52 9.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7111 0.6728 0.6308 0.6368 0.6377 0.4224 0.4049 9.83%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.75 2.00 1.40 1.61 0.90 0.95 1.79 -
P/RPS 23.50 23.30 11.10 22.94 20.71 9.14 10.89 13.67%
P/EPS 160.82 81.30 51.09 33.54 93.75 133.80 89.05 10.34%
EY 0.62 1.23 1.96 2.98 1.07 0.75 1.12 -9.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.56 1.17 1.30 0.71 0.76 1.13 10.34%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 26/08/13 17/08/12 25/08/11 24/08/10 27/08/09 27/08/08 -
Price 2.93 2.08 1.62 1.45 1.08 1.31 1.00 -
P/RPS 25.04 24.23 12.85 20.66 24.85 12.61 6.08 26.59%
P/EPS 171.35 84.55 59.12 30.21 112.50 184.51 49.75 22.87%
EY 0.58 1.18 1.69 3.31 0.89 0.54 2.01 -18.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.63 1.35 1.17 0.86 1.05 0.63 22.87%

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