[E&O] QoQ TTM 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- -17.5%
YoY- 37.69%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 605,536 651,356 629,868 555,789 492,151 399,665 317,629 53.68%
PBT 187,271 182,575 174,617 141,322 171,172 136,471 114,335 38.90%
Tax -50,505 -41,970 -45,338 -34,592 -43,433 -38,355 -29,709 42.39%
NP 136,766 140,605 129,279 106,730 127,739 98,116 84,626 37.67%
-
NP to SH 129,556 133,870 122,815 101,722 123,296 94,823 82,626 34.92%
-
Tax Rate 26.97% 22.99% 25.96% 24.48% 25.37% 28.10% 25.98% -
Total Cost 468,770 510,751 500,589 449,059 364,412 301,549 233,003 59.29%
-
Net Worth 1,395,404 1,348,482 1,359,578 1,327,795 1,290,839 1,239,932 1,361,811 1.63%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 49,835 46,889 46,889 46,889 46,889 21,274 21,274 76.29%
Div Payout % 38.47% 35.03% 38.18% 46.10% 38.03% 22.44% 25.75% -
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 1,395,404 1,348,482 1,359,578 1,327,795 1,290,839 1,239,932 1,361,811 1.63%
NOSH 1,107,463 1,105,313 1,105,348 1,106,496 1,103,281 1,097,285 1,089,448 1.09%
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% 21.59% 20.52% 19.20% 25.96% 24.55% 26.64% -
ROE 9.28% 9.93% 9.03% 7.66% 9.55% 7.65% 6.07% -
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 54.68 58.93 56.98 50.23 44.61 36.42 29.16 52.00%
EPS 11.70 12.11 11.11 9.19 11.18 8.64 7.58 33.52%
DPS 4.50 4.25 4.25 4.25 4.25 1.94 1.95 74.54%
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 30.94 29.92 26.40 23.38 18.99 15.09 53.69%
EPS 6.15 6.36 5.83 4.83 5.86 4.50 3.93 34.75%
DPS 2.37 2.23 2.23 2.23 2.23 1.01 1.01 76.49%
NAPS 0.6629 0.6406 0.6459 0.6308 0.6132 0.589 0.6469 1.64%
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 2.65 2.90 2.79 3.36 3.84 5.01 -30.68%
P/EPS 13.51 12.88 14.85 15.23 13.42 16.20 19.25 -21.00%
EY 7.40 7.76 6.73 6.57 7.45 6.17 5.19 26.65%
DY 2.85 2.72 2.58 3.04 2.83 1.38 1.34 65.30%
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 2.63 2.84 3.23 3.16 4.31 4.77 -14.05%
P/EPS 17.78 12.80 14.58 17.62 12.62 18.17 18.33 -2.00%
EY 5.62 7.81 6.86 5.67 7.93 5.50 5.46 1.94%
DY 2.16 2.74 2.62 2.62 3.01 1.23 1.40 33.48%
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