[E&O] YoY Annualized 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- -25.14%
YoY- -7.54%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 339,332 592,398 316,964 224,248 377,348 305,278 679,982 -10.92%
PBT 119,728 184,674 177,784 45,422 59,994 32,878 145,758 -3.22%
Tax -29,304 -47,530 -43,720 -9,536 -23,014 -948 -6,596 28.18%
NP 90,424 137,144 134,064 35,886 36,980 31,930 139,162 -6.92%
-
NP to SH 87,354 130,494 131,456 30,626 33,122 22,634 59,914 6.47%
-
Tax Rate 24.48% 25.74% 24.59% 20.99% 38.36% 2.88% 4.53% -
Total Cost 248,908 455,254 182,900 188,362 340,368 273,348 540,820 -12.12%
-
Net Worth 1,437,470 1,360,234 1,358,016 1,330,646 870,514 831,580 726,549 12.03%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,437,470 1,360,234 1,358,016 1,330,646 870,514 831,580 726,549 12.03%
NOSH 1,105,746 1,105,881 1,086,413 1,056,068 707,735 625,248 526,485 13.15%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 26.65% 23.15% 42.30% 16.00% 9.80% 10.46% 20.47% -
ROE 6.08% 9.59% 9.68% 2.30% 3.80% 2.72% 8.25% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 30.69 53.57 29.18 21.23 53.32 48.83 129.16 -21.28%
EPS 7.90 11.80 12.10 2.90 4.68 3.62 11.38 -5.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.23 1.25 1.26 1.23 1.33 1.38 -0.98%
Adjusted Per Share Value based on latest NOSH - 1,059,375
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 16.13 28.16 15.07 10.66 17.94 14.51 32.33 -10.93%
EPS 4.15 6.20 6.25 1.46 1.57 1.08 2.85 6.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6834 0.6467 0.6456 0.6326 0.4139 0.3953 0.3454 12.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.05 1.65 1.46 1.18 1.45 0.81 2.70 -
P/RPS 6.68 3.08 5.00 5.56 2.72 1.66 2.09 21.34%
P/EPS 25.95 13.98 12.07 40.69 30.98 22.38 23.73 1.50%
EY 3.85 7.15 8.29 2.46 3.23 4.47 4.21 -1.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.34 1.17 0.94 1.18 0.61 1.96 -3.52%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 22/11/12 30/11/11 29/11/10 26/11/09 26/11/08 27/11/07 -
Price 1.95 1.62 1.39 1.17 0.88 0.56 2.40 -
P/RPS 6.35 3.02 4.76 5.51 1.65 1.15 1.86 22.68%
P/EPS 24.68 13.73 11.49 40.34 18.80 15.47 21.09 2.65%
EY 4.05 7.28 8.71 2.48 5.32 6.46 4.74 -2.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.32 1.11 0.93 0.72 0.42 1.74 -2.44%

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