[E&O] YoY TTM Result on 30-Sep-2011 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 11.85%
YoY- 19.29%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 534,513 479,003 629,868 317,629 275,825 340,484 329,047 8.41%
PBT 171,906 154,798 174,617 114,335 85,739 -24,566 138,125 3.71%
Tax -54,578 -41,392 -45,338 -29,709 -11,891 -4,966 -11,288 30.02%
NP 117,328 113,406 129,279 84,626 73,848 -29,532 126,837 -1.28%
-
NP to SH 109,760 107,986 122,815 82,626 69,266 -32,032 110,214 -0.06%
-
Tax Rate 31.75% 26.74% 25.96% 25.98% 13.87% - 8.17% -
Total Cost 417,185 365,597 500,589 233,003 201,977 370,016 202,210 12.82%
-
Net Worth 1,111,937 1,435,845 1,359,578 1,361,811 1,334,812 873,983 786,362 5.94%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 33,199 49,835 46,889 21,274 40,429 - 26,532 3.80%
Div Payout % 30.25% 46.15% 38.18% 25.75% 58.37% - 24.07% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,111,937 1,435,845 1,359,578 1,361,811 1,334,812 873,983 786,362 5.94%
NOSH 1,111,937 1,104,496 1,105,348 1,089,448 1,059,375 710,555 591,250 11.09%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 21.95% 23.68% 20.52% 26.64% 26.77% -8.67% 38.55% -
ROE 9.87% 7.52% 9.03% 6.07% 5.19% -3.67% 14.02% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 48.07 43.37 56.98 29.16 26.04 47.92 55.65 -2.40%
EPS 9.87 9.78 11.11 7.58 6.54 -4.51 18.64 -10.05%
DPS 3.00 4.50 4.25 1.95 3.80 0.00 4.49 -6.49%
NAPS 1.00 1.30 1.23 1.25 1.26 1.23 1.33 -4.63%
Adjusted Per Share Value based on latest NOSH - 1,089,448
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 26.09 23.38 30.75 15.51 13.47 16.62 16.06 8.41%
EPS 5.36 5.27 6.00 4.03 3.38 -1.56 5.38 -0.06%
DPS 1.62 2.43 2.29 1.04 1.97 0.00 1.30 3.73%
NAPS 0.5428 0.701 0.6637 0.6648 0.6516 0.4267 0.3839 5.93%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.87 2.05 1.65 1.46 1.18 1.45 0.81 -
P/RPS 5.97 4.73 2.90 5.01 4.53 3.03 1.46 26.44%
P/EPS 29.07 20.97 14.85 19.25 18.05 -32.16 4.35 37.22%
EY 3.44 4.77 6.73 5.19 5.54 -3.11 23.01 -27.13%
DY 1.05 2.20 2.58 1.34 3.22 0.00 5.54 -24.20%
P/NAPS 2.87 1.58 1.34 1.17 0.94 1.18 0.61 29.43%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 26/11/13 22/11/12 30/11/11 29/11/10 26/11/09 26/11/08 -
Price 2.55 1.95 1.62 1.39 1.17 0.88 0.56 -
P/RPS 5.30 4.50 2.84 4.77 4.49 1.84 1.01 31.80%
P/EPS 25.83 19.94 14.58 18.33 17.89 -19.52 3.00 43.14%
EY 3.87 5.01 6.86 5.46 5.59 -5.12 33.29 -30.12%
DY 1.18 2.31 2.62 1.40 3.25 0.00 8.01 -27.31%
P/NAPS 2.55 1.50 1.32 1.11 0.93 0.72 0.42 35.04%

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