[E&O] YoY Cumulative 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- 115.21%
YoY- -0.73%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 154,598 207,038 169,666 296,199 158,482 112,124 188,674 -3.26%
PBT 51,019 64,597 59,864 92,337 88,892 22,711 29,997 9.25%
Tax -3,339 -21,841 -14,652 -23,765 -21,860 -4,768 -11,507 -18.62%
NP 47,680 42,756 45,212 68,572 67,032 17,943 18,490 17.09%
-
NP to SH 47,706 40,198 43,677 65,247 65,728 15,313 16,561 19.27%
-
Tax Rate 6.54% 33.81% 24.48% 25.74% 24.59% 20.99% 38.36% -
Total Cost 106,918 164,282 124,454 227,627 91,450 94,181 170,184 -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 2.90% 2.65% 3.04% 4.80% 4.84% 1.15% 1.90% -
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 12.61 18.70 15.34 26.78 14.59 10.62 26.66 -11.72%
EPS 3.89 3.63 3.95 5.90 6.05 1.45 2.34 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 6.15 8.23 6.75 11.78 6.30 4.46 7.50 -3.25%
EPS 1.90 1.60 1.74 2.59 2.61 0.61 0.66 19.26%
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 12.53 15.35 13.36 6.16 10.01 11.11 5.44 14.91%
P/EPS 40.62 79.06 51.90 27.97 24.13 81.38 61.97 -6.79%
EY 2.46 1.26 1.93 3.58 4.14 1.23 1.61 7.31%
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 12.30 13.64 12.71 6.05 9.53 11.02 3.30 24.50%
P/EPS 39.85 70.25 49.37 27.46 22.98 80.69 37.61 0.96%
EY 2.51 1.42 2.03 3.64 4.35 1.24 2.66 -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