[E&O] YoY TTM Result on 31-Dec-2011 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 14.76%
YoY- 53.09%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 536,144 432,183 651,356 399,665 226,915 360,316 312,600 9.40%
PBT 160,291 147,638 182,575 136,471 69,925 3,332 24,681 36.57%
Tax -50,788 -41,996 -41,970 -38,355 -4,890 -17,038 -314 133.32%
NP 109,503 105,642 140,605 98,116 65,035 -13,706 24,367 28.44%
-
NP to SH 102,087 100,632 133,870 94,823 61,940 -17,159 16,205 35.88%
-
Tax Rate 31.68% 28.45% 22.99% 28.10% 6.99% 511.34% 1.27% -
Total Cost 426,641 326,541 510,751 301,549 161,880 374,022 288,233 6.75%
-
Net Worth 1,116,666 1,429,724 1,348,482 1,239,932 1,265,999 1,284,612 869,859 4.24%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 33,199 49,835 46,889 21,274 40,429 - - -
Div Payout % 32.52% 49.52% 35.03% 22.44% 65.27% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,116,666 1,429,724 1,348,482 1,239,932 1,265,999 1,284,612 869,859 4.24%
NOSH 1,116,666 1,108,313 1,105,313 1,097,285 1,054,999 1,070,510 654,029 9.32%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 20.42% 24.44% 21.59% 24.55% 28.66% -3.80% 7.79% -
ROE 9.14% 7.04% 9.93% 7.65% 4.89% -1.34% 1.86% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 48.01 38.99 58.93 36.42 21.51 33.66 47.80 0.07%
EPS 9.14 9.08 12.11 8.64 5.87 -1.60 2.48 24.27%
DPS 3.00 4.50 4.25 1.94 3.80 0.00 0.00 -
NAPS 1.00 1.29 1.22 1.13 1.20 1.20 1.33 -4.63%
Adjusted Per Share Value based on latest NOSH - 1,097,285
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 26.46 21.33 32.14 19.72 11.20 17.78 15.43 9.40%
EPS 5.04 4.97 6.61 4.68 3.06 -0.85 0.80 35.88%
DPS 1.64 2.46 2.31 1.05 2.00 0.00 0.00 -
NAPS 0.551 0.7055 0.6654 0.6119 0.6247 0.6339 0.4292 4.24%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.25 1.89 1.56 1.40 1.18 1.05 0.43 -
P/RPS 4.69 4.85 2.65 3.84 5.49 3.12 0.90 31.65%
P/EPS 24.61 20.82 12.88 16.20 20.10 -65.51 17.35 5.99%
EY 4.06 4.80 7.76 6.17 4.98 -1.53 5.76 -5.66%
DY 1.33 2.38 2.72 1.38 3.22 0.00 0.00 -
P/NAPS 2.25 1.47 1.28 1.24 0.98 0.87 0.32 38.39%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 26/02/14 25/02/13 27/02/12 25/02/11 23/02/10 26/02/09 -
Price 2.25 1.98 1.55 1.57 1.16 0.99 0.50 -
P/RPS 4.69 5.08 2.63 4.31 5.39 2.94 1.05 28.31%
P/EPS 24.61 21.81 12.80 18.17 19.76 -61.76 20.18 3.36%
EY 4.06 4.59 7.81 5.50 5.06 -1.62 4.96 -3.28%
DY 1.33 2.27 2.74 1.23 3.28 0.00 0.00 -
P/NAPS 2.25 1.53 1.27 1.39 0.97 0.83 0.38 34.48%

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