[E&O] YoY TTM 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- 7.34%

YoY- 275.74%

Quarter Report

E&O's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	561,006	555,789	300,844	324,770	289,671	433,605	575,841	-0.43%
YoY %	0.94%	84.74%	-7.37%	12.12%	-33.19%	-24.70%	-	-
Horiz. %	97.42%	96.52%	52.24%	56.40%	50.30%	75.30%	100.00%	-
PBT	181,013	141,322	101,283	101,088	-44,115	164,667	123,386	6.58%
YoY %	28.09%	39.53%	0.19%	329.15%	-126.79%	33.46%	-	-
Horiz. %	146.70%	114.54%	82.09%	81.93%	-35.75%	133.46%	100.00%	-
Tax	-48,047	-34,592	-25,255	-20,298	3,227	-7,181	2,722	-
YoY %	-38.90%	-36.97%	-24.42%	-729.01%	144.94%	-363.81%	-	-
Horiz. %	-1,765.14%	-1,270.83%	-927.81%	-745.70%	118.55%	-263.81%	100.00%	-
NP	132,966	106,730	76,028	80,790	-40,888	157,486	126,108	0.88%
YoY %	24.58%	40.38%	-5.89%	297.59%	-125.96%	24.88%	-	-
Horiz. %	105.44%	84.63%	60.29%	64.06%	-32.42%	124.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,458	101,722	73,875	75,692	-43,070	124,461	66,271	11.35%
YoY %	24.32%	37.69%	-2.40%	275.74%	-134.61%	87.81%	-	-
Horiz. %	190.82%	153.49%	111.47%	114.22%	-64.99%	187.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.54%	24.48%	24.94%	20.08%	-	4.36%	-2.21%	-
YoY %	8.42%	-1.84%	24.20%	0.00%	-	297.29%	-	-
Horiz. %	-1,200.90%	-1,107.69%	-1,128.51%	-908.60%	-	-197.29%	100.00%	-
Total Cost	428,040	449,059	224,816	243,980	330,559	276,119	449,733	-0.81%
YoY %	-4.68%	99.75%	-7.85%	-26.19%	19.72%	-38.60%	-	-
Horiz. %	95.18%	99.85%	49.99%	54.25%	73.50%	61.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,416,325	1,327,795	1,340,543	1,342,425	889,084	852,413	743,893	11.31%
YoY %	6.67%	-0.95%	-0.14%	50.99%	4.30%	14.59%	-	-
Horiz. %	190.39%	178.49%	180.21%	180.46%	119.52%	114.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	49,835	46,889	21,274	40,429	-	26,532	16,614	20.07%
YoY %	6.28%	120.41%	-47.38%	0.00%	-	59.70%	-	-
Horiz. %	299.96%	282.23%	128.05%	243.34%	-	159.70%	100.00%	-
Div Payout %	39.41%	46.10%	28.80%	53.41%	-	21.32%	25.07%	-
YoY %	-14.51%	60.07%	-46.08%	0.00%	-	-14.96%	-	-
Horiz. %	157.20%	183.89%	114.88%	213.04%	-	85.04%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	1,416,325	1,327,795	1,340,543	1,342,425	889,084	852,413	743,893	11.31%
YoY %	6.67%	-0.95%	-0.14%	50.99%	4.30%	14.59%	-	-
Horiz. %	190.39%	178.49%	180.21%	180.46%	119.52%	114.59%	100.00%	-
NOSH	1,106,504	1,106,496	1,081,083	1,065,416	711,267	539,502	513,030	13.65%
YoY %	0.00%	2.35%	1.47%	49.79%	31.84%	5.16%	-	-
Horiz. %	215.68%	215.68%	210.73%	207.67%	138.64%	105.16%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	23.70%	19.20%	25.27%	24.88%	-14.12%	36.32%	21.90%	-
YoY %	23.44%	-24.02%	1.57%	276.20%	-138.88%	65.84%	-	-
Horiz. %	108.22%	87.67%	115.39%	113.61%	-64.47%	165.84%	100.00%	-
ROE	8.93%	7.66%	5.51%	5.64%	-4.84%	14.60%	8.91%	-
YoY %	16.58%	39.02%	-2.30%	216.53%	-133.15%	63.86%	-	-
Horiz. %	100.22%	85.97%	61.84%	63.30%	-54.32%	163.86%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	50.70	50.23	27.83	30.48	40.73	80.37	112.24	-12.39%
YoY %	0.94%	80.49%	-8.69%	-25.17%	-49.32%	-28.39%	-	-
Horiz. %	45.17%	44.75%	24.80%	27.16%	36.29%	71.61%	100.00%	-
EPS	11.43	9.19	6.83	7.10	-6.06	23.07	12.92	-2.01%
YoY %	24.37%	34.55%	-3.80%	217.16%	-126.27%	78.56%	-	-
Horiz. %	88.47%	71.13%	52.86%	54.95%	-46.90%	178.56%	100.00%	-
DPS	4.50	4.25	1.97	3.79	0.00	4.92	3.24	5.62%
YoY %	5.88%	115.74%	-48.02%	0.00%	0.00%	51.85%	-	-
Horiz. %	138.89%	131.17%	60.80%	116.98%	0.00%	151.85%	100.00%	-
NAPS	1.28	1.20	1.24	1.26	1.25	1.58	1.45	-2.05%
YoY %	6.67%	-3.23%	-1.59%	0.80%	-20.89%	8.97%	-	-
Horiz. %	88.28%	82.76%	85.52%	86.90%	86.21%	108.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,065,416
RPS	26.65	26.40	14.29	15.43	13.76	20.60	27.36	-0.43%
YoY %	0.95%	84.74%	-7.39%	12.14%	-33.20%	-24.71%	-	-
Horiz. %	97.40%	96.49%	52.23%	56.40%	50.29%	75.29%	100.00%	-
EPS	6.01	4.83	3.51	3.60	-2.05	5.91	3.15	11.35%
YoY %	24.43%	37.61%	-2.50%	275.61%	-134.69%	87.62%	-	-
Horiz. %	190.79%	153.33%	111.43%	114.29%	-65.08%	187.62%	100.00%	-
DPS	2.37	2.23	1.01	1.92	0.00	1.26	0.79	20.07%
YoY %	6.28%	120.79%	-47.40%	0.00%	0.00%	59.49%	-	-
Horiz. %	300.00%	282.28%	127.85%	243.04%	0.00%	159.49%	100.00%	-
NAPS	0.6728	0.6308	0.6368	0.6377	0.4224	0.4049	0.3534	11.31%
YoY %	6.66%	-0.94%	-0.14%	50.97%	4.32%	14.57%	-	-
Horiz. %	190.38%	178.49%	180.19%	180.45%	119.52%	114.57%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
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	3.94	2.79	5.79	2.95	2.33	2.23	2.67	6.69%
YoY %	41.22%	-51.81%	96.27%	26.61%	4.48%	-16.48%	-	-
Horiz. %	147.57%	104.49%	216.85%	110.49%	87.27%	83.52%	100.00%	-
P/EPS	17.50	15.23	23.56	12.67	-15.69	7.76	23.22	-4.60%
YoY %	14.90%	-35.36%	85.95%	180.75%	-302.19%	-66.58%	-	-
Horiz. %	75.37%	65.59%	101.46%	54.57%	-67.57%	33.42%	100.00%	-
EY	5.71	6.57	4.24	7.89	-6.37	12.89	4.31	4.79%
YoY %	-13.09%	54.95%	-46.26%	223.86%	-149.42%	199.07%	-	-
Horiz. %	132.48%	152.44%	98.38%	183.06%	-147.80%	299.07%	100.00%	-
DY	2.25	3.04	1.22	4.22	0.00	2.75	1.08	12.99%
YoY %	-25.99%	149.18%	-71.09%	0.00%	0.00%	154.63%	-	-
Horiz. %	208.33%	281.48%	112.96%	390.74%	0.00%	254.63%	100.00%	-
P/NAPS	1.56	1.17	1.30	0.71	0.76	1.13	2.07	-4.60%
YoY %	33.33%	-10.00%	83.10%	-6.58%	-32.74%	-45.41%	-	-
Horiz. %	75.36%	56.52%	62.80%	34.30%	36.71%	54.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
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	4.10	3.23	5.21	3.54	3.22	1.24	2.31	10.02%
YoY %	26.93%	-38.00%	47.18%	9.94%	159.68%	-46.32%	-	-
Horiz. %	177.49%	139.83%	225.54%	153.25%	139.39%	53.68%	100.00%	-
P/EPS	18.20	17.62	21.22	15.20	-21.63	4.33	20.05	-1.59%
YoY %	3.29%	-16.97%	39.61%	170.27%	-599.54%	-78.40%	-	-
Horiz. %	90.77%	87.88%	105.84%	75.81%	-107.88%	21.60%	100.00%	-
EY	5.49	5.67	4.71	6.58	-4.62	23.07	4.99	1.60%
YoY %	-3.17%	20.38%	-28.42%	242.42%	-120.03%	362.32%	-	-
Horiz. %	110.02%	113.63%	94.39%	131.86%	-92.59%	462.32%	100.00%	-
DY	2.16	2.62	1.36	3.51	0.00	4.92	1.25	9.53%
YoY %	-17.56%	92.65%	-61.25%	0.00%	0.00%	293.60%	-	-
Horiz. %	172.80%	209.60%	108.80%	280.80%	0.00%	393.60%	100.00%	-
P/NAPS	1.63	1.35	1.17	0.86	1.05	0.63	1.79	-1.54%
YoY %	20.74%	15.38%	36.05%	-18.10%	66.67%	-64.80%	-	-
Horiz. %	91.06%	75.42%	65.36%	48.04%	58.66%	35.20%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos