[E&O] QoQ TTM 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- 7.34%
YoY- 275.74%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 271,271 226,915 275,825 324,770 352,375 360,316 340,484 -14.07%
PBT 48,154 69,925 85,739 101,088 93,025 3,332 -24,566 -
Tax -12,617 -4,890 -11,891 -20,298 -18,630 -17,038 -4,966 86.30%
NP 35,537 65,035 73,848 80,790 74,395 -13,706 -29,532 -
-
NP to SH 32,211 61,940 69,266 75,692 70,514 -17,159 -32,032 -
-
Tax Rate 26.20% 6.99% 13.87% 20.08% 20.03% 511.34% - -
Total Cost 235,734 161,880 201,977 243,980 277,980 374,022 370,016 -25.98%
-
Net Worth 1,063,739 1,265,999 1,334,812 1,342,425 1,329,915 1,284,612 873,983 14.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 21,274 40,429 40,429 40,429 40,429 - - -
Div Payout % 66.05% 65.27% 58.37% 53.41% 57.34% - - -
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 1,063,739 1,265,999 1,334,812 1,342,425 1,329,915 1,284,612 873,983 14.00%
NOSH 1,063,739 1,054,999 1,059,375 1,065,416 1,063,932 1,070,510 710,555 30.89%
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% 28.66% 26.77% 24.88% 21.11% -3.80% -8.67% -
ROE 3.03% 4.89% 5.19% 5.64% 5.30% -1.34% -3.67% -
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 25.50 21.51 26.04 30.48 33.12 33.66 47.92 -34.35%
EPS 3.03 5.87 6.54 7.10 6.63 -1.60 -4.51 -
DPS 2.00 3.80 3.80 3.79 3.80 0.00 0.00 -
NAPS 1.00 1.20 1.26 1.26 1.25 1.20 1.23 -12.90%
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 10.78 13.10 15.43 16.74 17.12 16.17 -14.03%
EPS 1.53 2.94 3.29 3.60 3.35 -0.82 -1.52 -
DPS 1.01 1.92 1.92 1.92 1.92 0.00 0.00 -
NAPS 0.5053 0.6014 0.6341 0.6377 0.6318 0.6103 0.4152 14.00%
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 4.63 5.49 4.53 2.95 2.96 3.12 3.03 32.70%
P/EPS 38.97 20.10 18.05 12.67 14.79 -65.51 -32.16 -
EY 2.57 4.98 5.54 7.89 6.76 -1.53 -3.11 -
DY 1.69 3.22 3.22 4.22 3.88 0.00 0.00 -
P/NAPS 1.18 0.98 0.94 0.71 0.78 0.87 1.18 0.00%
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 5.84 5.39 4.49 3.54 2.66 2.94 1.84 116.12%
P/EPS 49.21 19.76 17.89 15.20 13.28 -61.76 -19.52 -
EY 2.03 5.06 5.59 6.58 7.53 -1.62 -5.12 -
DY 1.34 3.28 3.25 3.51 4.32 0.00 0.00 -
P/NAPS 1.49 0.97 0.93 0.86 0.70 0.83 0.72 62.46%

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