[E&O] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 49.72%
YoY- -7.54%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 169,666 296,199 158,482 112,124 188,674 152,639 339,991 -10.92%
PBT 59,864 92,337 88,892 22,711 29,997 16,439 72,879 -3.22%
Tax -14,652 -23,765 -21,860 -4,768 -11,507 -474 -3,298 28.18%
NP 45,212 68,572 67,032 17,943 18,490 15,965 69,581 -6.92%
-
NP to SH 43,677 65,247 65,728 15,313 16,561 11,317 29,957 6.47%
-
Tax Rate 24.48% 25.74% 24.59% 20.99% 38.36% 2.88% 4.53% -
Total Cost 124,454 227,627 91,450 94,181 170,184 136,674 270,410 -12.12%
-
Net Worth 1,437,470 1,360,234 1,358,016 1,330,646 870,514 831,580 726,549 12.03%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,437,470 1,360,234 1,358,016 1,330,646 870,514 831,580 726,549 12.03%
NOSH 1,105,746 1,105,881 1,086,413 1,056,068 707,735 625,248 526,485 13.15%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 26.65% 23.15% 42.30% 16.00% 9.80% 10.46% 20.47% -
ROE 3.04% 4.80% 4.84% 1.15% 1.90% 1.36% 4.12% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.34 26.78 14.59 10.62 26.66 24.41 64.58 -21.28%
EPS 3.95 5.90 6.05 1.45 2.34 1.81 5.69 -5.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.23 1.25 1.26 1.23 1.33 1.38 -0.98%
Adjusted Per Share Value based on latest NOSH - 1,059,375
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.06 14.07 7.53 5.33 8.96 7.25 16.15 -10.92%
EPS 2.07 3.10 3.12 0.73 0.79 0.54 1.42 6.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6829 0.6462 0.6451 0.6321 0.4135 0.395 0.3452 12.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.05 1.65 1.46 1.18 1.45 0.81 2.70 -
P/RPS 13.36 6.16 10.01 11.11 5.44 3.32 4.18 21.34%
P/EPS 51.90 27.97 24.13 81.38 61.97 44.75 47.45 1.50%
EY 1.93 3.58 4.14 1.23 1.61 2.23 2.11 -1.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.34 1.17 0.94 1.18 0.61 1.96 -3.52%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 22/11/12 30/11/11 29/11/10 26/11/09 26/11/08 27/11/07 -
Price 1.95 1.62 1.39 1.17 0.88 0.56 2.40 -
P/RPS 12.71 6.05 9.53 11.02 3.30 2.29 3.72 22.70%
P/EPS 49.37 27.46 22.98 80.69 37.61 30.94 42.18 2.65%
EY 2.03 3.64 4.35 1.24 2.66 3.23 2.37 -2.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.32 1.11 0.93 0.72 0.42 1.74 -2.44%

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