[E&O] YoY Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 544.4%
YoY- 407.35%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 518,976 379,964 558,084 303,532 185,240 295,660 354,772 6.54%
PBT 132,832 138,328 163,360 282,760 70,244 37,992 61,956 13.54%
Tax -50,560 -27,112 -36,944 -72,308 -21,756 -15,084 -3,724 54.42%
NP 82,272 111,216 126,416 210,452 48,488 22,908 58,232 5.92%
-
NP to SH 75,840 108,880 121,272 207,568 40,912 20,200 43,376 9.75%
-
Tax Rate 38.06% 19.60% 22.62% 25.57% 30.97% 39.70% 6.01% -
Total Cost 436,704 268,748 431,668 93,080 136,752 272,752 296,540 6.66%
-
Net Worth 1,496,842 1,416,325 1,327,795 1,340,543 1,342,425 889,084 852,413 9.83%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,496,842 1,416,325 1,327,795 1,340,543 1,342,425 889,084 852,413 9.83%
NOSH 1,108,771 1,106,504 1,106,496 1,081,083 1,065,416 711,267 539,502 12.75%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 15.85% 29.27% 22.65% 69.33% 26.18% 7.75% 16.41% -
ROE 5.07% 7.69% 9.13% 15.48% 3.05% 2.27% 5.09% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 46.81 34.34 50.44 28.08 17.39 41.57 65.76 -5.50%
EPS 6.84 9.84 10.96 19.20 3.84 2.84 8.04 -2.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.28 1.20 1.24 1.26 1.25 1.58 -2.58%
Adjusted Per Share Value based on latest NOSH - 1,081,083
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 24.65 18.05 26.51 14.42 8.80 14.05 16.85 6.54%
EPS 3.60 5.17 5.76 9.86 1.94 0.96 2.06 9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7111 0.6728 0.6308 0.6368 0.6377 0.4224 0.4049 9.83%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.75 2.00 1.40 1.61 0.90 0.95 1.79 -
P/RPS 5.88 5.82 2.78 5.73 5.18 2.29 2.72 13.70%
P/EPS 40.20 20.33 12.77 8.39 23.44 33.45 22.26 10.34%
EY 2.49 4.92 7.83 11.93 4.27 2.99 4.49 -9.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.56 1.17 1.30 0.71 0.76 1.13 10.34%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 26/08/13 17/08/12 25/08/11 24/08/10 27/08/09 27/08/08 -
Price 2.93 2.08 1.62 1.45 1.08 1.31 1.00 -
P/RPS 6.26 6.06 3.21 5.16 6.21 3.15 1.52 26.59%
P/EPS 42.84 21.14 14.78 7.55 28.13 46.13 12.44 22.87%
EY 2.33 4.73 6.77 13.24 3.56 2.17 8.04 -18.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.63 1.35 1.17 0.86 1.05 0.63 22.87%

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