[E&O] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 52.05%
YoY- 282.78%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 440,807 296,199 139,521 492,151 281,602 158,482 75,883 221.43%
PBT 127,965 92,337 40,840 171,172 116,562 88,892 70,690 48.26%
Tax -31,542 -23,765 -9,236 -43,433 -33,005 -21,860 -18,077 44.69%
NP 96,423 68,572 31,604 127,739 83,557 67,032 52,613 49.48%
-
NP to SH 91,664 65,247 30,318 123,296 81,090 65,728 51,892 45.87%
-
Tax Rate 24.65% 25.74% 22.62% 25.37% 28.32% 24.59% 25.57% -
Total Cost 344,384 227,627 107,917 364,412 198,045 91,450 23,270 497.88%
-
Net Worth 1,348,975 1,360,234 1,327,795 1,279,393 1,231,608 1,358,016 1,340,543 0.41%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 46,473 - - - -
Div Payout % - - - 37.69% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,348,975 1,360,234 1,327,795 1,279,393 1,231,608 1,358,016 1,340,543 0.41%
NOSH 1,105,717 1,105,881 1,106,496 1,093,498 1,089,919 1,086,413 1,081,083 1.50%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 21.87% 23.15% 22.65% 25.96% 29.67% 42.30% 69.33% -
ROE 6.80% 4.80% 2.28% 9.64% 6.58% 4.84% 3.87% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 39.87 26.78 12.61 45.01 25.84 14.59 7.02 216.65%
EPS 8.29 5.90 2.74 11.27 7.44 6.05 4.80 43.71%
DPS 0.00 0.00 0.00 4.25 0.00 0.00 0.00 -
NAPS 1.22 1.23 1.20 1.17 1.13 1.25 1.24 -1.07%
Adjusted Per Share Value based on latest NOSH - 1,103,281
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.94 14.07 6.63 23.38 13.38 7.53 3.60 221.71%
EPS 4.35 3.10 1.44 5.86 3.85 3.12 2.47 45.58%
DPS 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
NAPS 0.6408 0.6462 0.6308 0.6078 0.5851 0.6451 0.6368 0.41%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.56 1.65 1.40 1.50 1.40 1.46 1.61 -
P/RPS 3.91 6.16 11.10 3.33 5.42 10.01 22.94 -69.09%
P/EPS 18.82 27.97 51.09 13.30 18.82 24.13 33.54 -31.85%
EY 5.31 3.58 1.96 7.52 5.31 4.14 2.98 46.72%
DY 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
P/NAPS 1.28 1.34 1.17 1.28 1.24 1.17 1.30 -1.02%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 22/11/12 17/08/12 28/05/12 27/02/12 30/11/11 25/08/11 -
Price 1.55 1.62 1.62 1.41 1.57 1.39 1.45 -
P/RPS 3.89 6.05 12.85 3.13 6.08 9.53 20.66 -66.98%
P/EPS 18.70 27.46 59.12 12.51 21.10 22.98 30.21 -27.26%
EY 5.35 3.64 1.69 8.00 4.74 4.35 3.31 37.52%
DY 0.00 0.00 0.00 3.01 0.00 0.00 0.00 -
P/NAPS 1.27 1.32 1.35 1.21 1.39 1.11 1.17 5.59%

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