[E&O] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -75.41%
YoY- -41.57%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 605,536 440,807 296,199 139,521 492,151 281,602 158,482 144.20%
PBT 187,271 127,965 92,337 40,840 171,172 116,562 88,892 64.26%
Tax -50,505 -31,542 -23,765 -9,236 -43,433 -33,005 -21,860 74.67%
NP 136,766 96,423 68,572 31,604 127,739 83,557 67,032 60.79%
-
NP to SH 129,556 91,664 65,247 30,318 123,296 81,090 65,728 57.14%
-
Tax Rate 26.97% 24.65% 25.74% 22.62% 25.37% 28.32% 24.59% -
Total Cost 468,770 344,384 227,627 107,917 364,412 198,045 91,450 196.99%
-
Net Worth 1,393,848 1,348,975 1,360,234 1,327,795 1,279,393 1,231,608 1,358,016 1.74%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 49,780 - - - 46,473 - - -
Div Payout % 38.42% - - - 37.69% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,393,848 1,348,975 1,360,234 1,327,795 1,279,393 1,231,608 1,358,016 1.74%
NOSH 1,106,228 1,105,717 1,105,881 1,106,496 1,093,498 1,089,919 1,086,413 1.21%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 22.59% 21.87% 23.15% 22.65% 25.96% 29.67% 42.30% -
ROE 9.29% 6.80% 4.80% 2.28% 9.64% 6.58% 4.84% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 54.74 39.87 26.78 12.61 45.01 25.84 14.59 141.25%
EPS 11.71 8.29 5.90 2.74 11.27 7.44 6.05 55.24%
DPS 4.50 0.00 0.00 0.00 4.25 0.00 0.00 -
NAPS 1.26 1.22 1.23 1.20 1.17 1.13 1.25 0.53%
Adjusted Per Share Value based on latest NOSH - 1,106,496
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.77 20.94 14.07 6.63 23.38 13.38 7.53 144.19%
EPS 6.15 4.35 3.10 1.44 5.86 3.85 3.12 57.14%
DPS 2.36 0.00 0.00 0.00 2.21 0.00 0.00 -
NAPS 0.6622 0.6408 0.6462 0.6308 0.6078 0.5851 0.6451 1.75%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.58 1.56 1.65 1.40 1.50 1.40 1.46 -
P/RPS 2.89 3.91 6.16 11.10 3.33 5.42 10.01 -56.28%
P/EPS 13.49 18.82 27.97 51.09 13.30 18.82 24.13 -32.11%
EY 7.41 5.31 3.58 1.96 7.52 5.31 4.14 47.36%
DY 2.85 0.00 0.00 0.00 2.83 0.00 0.00 -
P/NAPS 1.25 1.28 1.34 1.17 1.28 1.24 1.17 4.50%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 22/11/12 17/08/12 28/05/12 27/02/12 30/11/11 -
Price 2.08 1.55 1.62 1.62 1.41 1.57 1.39 -
P/RPS 3.80 3.89 6.05 12.85 3.13 6.08 9.53 -45.79%
P/EPS 17.76 18.70 27.46 59.12 12.51 21.10 22.98 -15.77%
EY 5.63 5.35 3.64 1.69 8.00 4.74 4.35 18.74%
DY 2.16 0.00 0.00 0.00 3.01 0.00 0.00 -
P/NAPS 1.65 1.27 1.32 1.35 1.21 1.39 1.11 30.21%

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