[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
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 561,006 555,789 300,844 324,770 289,671 433,605 575,841 -0.43%
PBT 181,013 141,322 101,283 101,088 -44,115 164,667 123,386 6.58%
Tax -48,047 -34,592 -25,255 -20,298 3,227 -7,181 2,722 -
NP 132,966 106,730 76,028 80,790 -40,888 157,486 126,108 0.88%
-
NP to SH 126,458 101,722 73,875 75,692 -43,070 124,461 66,271 11.35%
-
Tax Rate 26.54% 24.48% 24.94% 20.08% - 4.36% -2.21% -
Total Cost 428,040 449,059 224,816 243,980 330,559 276,119 449,733 -0.81%
-
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 49,835 46,889 21,274 40,429 - 26,532 16,614 20.07%
Div Payout % 39.41% 46.10% 28.80% 53.41% - 21.32% 25.07% -
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 23.70% 19.20% 25.27% 24.88% -14.12% 36.32% 21.90% -
ROE 8.93% 7.66% 5.51% 5.64% -4.84% 14.60% 8.91% -
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 50.70 50.23 27.83 30.48 40.73 80.37 112.24 -12.39%
EPS 11.43 9.19 6.83 7.10 -6.06 23.07 12.92 -2.01%
DPS 4.50 4.25 1.97 3.79 0.00 4.92 3.24 5.62%
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 27.39 27.13 14.69 15.85 14.14 21.17 28.11 -0.43%
EPS 6.17 4.97 3.61 3.70 -2.10 6.08 3.24 11.32%
DPS 2.43 2.29 1.04 1.97 0.00 1.30 0.81 20.07%
NAPS 0.6914 0.6482 0.6544 0.6553 0.434 0.4161 0.3632 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 3.94 2.79 5.79 2.95 2.33 2.23 2.67 6.69%
P/EPS 17.50 15.23 23.56 12.67 -15.69 7.76 23.22 -4.60%
EY 5.71 6.57 4.24 7.89 -6.37 12.89 4.31 4.79%
DY 2.25 3.04 1.22 4.22 0.00 2.75 1.08 12.99%
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 4.10 3.23 5.21 3.54 3.22 1.24 2.31 10.02%
P/EPS 18.20 17.62 21.22 15.20 -21.63 4.33 20.05 -1.59%
EY 5.49 5.67 4.71 6.58 -4.62 23.07 4.99 1.60%
DY 2.16 2.62 1.36 3.51 0.00 4.92 1.25 9.53%
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