[E&O] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 49.72%
YoY- -7.54%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 75,883 271,271 153,208 112,124 46,310 352,375 278,668 -58.08%
PBT 70,690 48,154 28,245 22,711 17,561 93,025 51,345 23.83%
Tax -18,077 -12,617 -7,267 -4,768 -5,439 -18,630 -21,007 -9.55%
NP 52,613 35,537 20,978 17,943 12,122 74,395 30,338 44.49%
-
NP to SH 51,892 32,211 18,478 15,313 10,228 70,514 27,052 54.56%
-
Tax Rate 25.57% 26.20% 25.73% 20.99% 30.97% 20.03% 40.91% -
Total Cost 23,270 235,734 132,230 94,181 34,188 277,980 248,330 -79.45%
-
Net Worth 1,340,543 1,281,389 1,274,344 1,330,646 1,342,425 1,330,442 1,283,098 2.97%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 21,179 - - - 40,445 - -
Div Payout % - 65.75% - - - 57.36% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,340,543 1,281,389 1,274,344 1,330,646 1,342,425 1,330,442 1,283,098 2.97%
NOSH 1,081,083 1,058,999 1,061,954 1,056,068 1,065,416 1,064,354 1,069,249 0.73%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 69.33% 13.10% 13.69% 16.00% 26.18% 21.11% 10.89% -
ROE 3.87% 2.51% 1.45% 1.15% 0.76% 5.30% 2.11% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.02 25.62 14.43 10.62 4.35 33.11 26.06 -58.38%
EPS 4.80 3.04 1.74 1.45 0.96 6.63 2.53 53.43%
DPS 0.00 2.00 0.00 0.00 0.00 3.80 0.00 -
NAPS 1.24 1.21 1.20 1.26 1.26 1.25 1.20 2.21%
Adjusted Per Share Value based on latest NOSH - 1,059,375
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.60 12.89 7.28 5.33 2.20 16.74 13.24 -58.12%
EPS 2.47 1.53 0.88 0.73 0.49 3.35 1.29 54.37%
DPS 0.00 1.01 0.00 0.00 0.00 1.92 0.00 -
NAPS 0.6368 0.6087 0.6054 0.6321 0.6377 0.632 0.6095 2.97%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.61 1.18 1.18 1.18 0.90 0.98 1.05 -
P/RPS 22.94 4.61 8.18 11.11 20.71 2.96 4.03 219.82%
P/EPS 33.54 38.79 67.82 81.38 93.75 14.79 41.50 -13.26%
EY 2.98 2.58 1.47 1.23 1.07 6.76 2.41 15.24%
DY 0.00 1.69 0.00 0.00 0.00 3.88 0.00 -
P/NAPS 1.30 0.98 0.98 0.94 0.71 0.78 0.87 30.79%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 25/02/11 29/11/10 24/08/10 31/05/10 23/02/10 -
Price 1.45 1.49 1.16 1.17 1.08 0.88 0.99 -
P/RPS 20.66 5.82 8.04 11.02 24.85 2.66 3.80 210.15%
P/EPS 30.21 48.99 66.67 80.69 112.50 13.28 39.13 -15.88%
EY 3.31 2.04 1.50 1.24 0.89 7.53 2.56 18.73%
DY 0.00 1.34 0.00 0.00 0.00 4.32 0.00 -
P/NAPS 1.17 1.23 0.97 0.93 0.86 0.70 0.83 25.79%

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