[E&O] QoQ Annualized Quarter 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- -41.98%
YoY- 102.53%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 271,271 204,277 224,248 185,240 352,375 371,557 377,348 -19.76%
PBT 48,154 37,660 45,422 70,244 93,025 68,460 59,994 -13.64%
Tax -12,617 -9,689 -9,536 -21,756 -18,630 -28,009 -23,014 -33.03%
NP 35,537 27,970 35,886 48,488 74,395 40,450 36,980 -2.62%
-
NP to SH 32,211 24,637 30,626 40,912 70,514 36,069 33,122 -1.84%
-
Tax Rate 26.20% 25.73% 20.99% 30.97% 20.03% 40.91% 38.36% -
Total Cost 235,734 176,306 188,362 136,752 277,980 331,106 340,368 -21.73%
-
Net Worth 1,281,389 1,274,344 1,330,646 1,342,425 1,330,442 1,283,098 870,514 29.43%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 21,179 - - - 40,445 - - -
Div Payout % 65.75% - - - 57.36% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,281,389 1,274,344 1,330,646 1,342,425 1,330,442 1,283,098 870,514 29.43%
NOSH 1,058,999 1,061,954 1,056,068 1,065,416 1,064,354 1,069,249 707,735 30.85%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.10% 13.69% 16.00% 26.18% 21.11% 10.89% 9.80% -
ROE 2.51% 1.93% 2.30% 3.05% 5.30% 2.81% 3.80% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 25.62 19.24 21.23 17.39 33.11 34.75 53.32 -38.68%
EPS 3.04 2.32 2.90 3.84 6.63 3.37 4.68 -25.01%
DPS 2.00 0.00 0.00 0.00 3.80 0.00 0.00 -
NAPS 1.21 1.20 1.26 1.26 1.25 1.20 1.23 -1.08%
Adjusted Per Share Value based on latest NOSH - 1,065,416
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.89 9.70 10.65 8.80 16.74 17.65 17.93 -19.76%
EPS 1.53 1.17 1.45 1.94 3.35 1.71 1.57 -1.70%
DPS 1.01 0.00 0.00 0.00 1.92 0.00 0.00 -
NAPS 0.6087 0.6054 0.6321 0.6377 0.632 0.6095 0.4135 29.43%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.18 1.18 1.18 0.90 0.98 1.05 1.45 -
P/RPS 4.61 6.13 5.56 5.18 2.96 3.02 2.72 42.19%
P/EPS 38.79 50.86 40.69 23.44 14.79 31.13 30.98 16.18%
EY 2.58 1.97 2.46 4.27 6.76 3.21 3.23 -13.92%
DY 1.69 0.00 0.00 0.00 3.88 0.00 0.00 -
P/NAPS 0.98 0.98 0.94 0.71 0.78 0.87 1.18 -11.65%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 25/02/11 29/11/10 24/08/10 31/05/10 23/02/10 26/11/09 -
Price 1.49 1.16 1.17 1.08 0.88 0.99 0.88 -
P/RPS 5.82 6.03 5.51 6.21 2.66 2.85 1.65 131.89%
P/EPS 48.99 50.00 40.34 28.13 13.28 29.35 18.80 89.47%
EY 2.04 2.00 2.48 3.56 7.53 3.41 5.32 -47.24%
DY 1.34 0.00 0.00 0.00 4.32 0.00 0.00 -
P/NAPS 1.23 0.97 0.93 0.86 0.70 0.83 0.72 42.95%

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