Highlights

[E&O] QoQ Cumulative Quarter Result on 2015-03-31 [#4]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 25-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     194.81%    YoY -     34.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 272,183 154,598 68,890 449,497 306,457 207,038 129,744 63.66%
  QoQ % 76.06% 124.41% -84.67% 46.68% 48.02% 59.57% -
  Horiz. % 209.78% 119.16% 53.10% 346.45% 236.20% 159.57% 100.00%
PBT 54,810 51,019 24,603 202,136 81,450 64,597 33,208 39.53%
  QoQ % 7.43% 107.37% -87.83% 148.17% 26.09% 94.52% -
  Horiz. % 165.05% 153.63% 74.09% 608.70% 245.27% 194.52% 100.00%
Tax -2,743 -3,339 -1,261 -45,470 -26,432 -21,841 -12,640 -63.79%
  QoQ % 17.85% -164.79% 97.23% -72.03% -21.02% -72.79% -
  Horiz. % 21.70% 26.42% 9.98% 359.73% 209.11% 172.79% 100.00%
NP 52,067 47,680 23,342 156,666 55,018 42,756 20,568 85.43%
  QoQ % 9.20% 104.27% -85.10% 184.75% 28.68% 107.88% -
  Horiz. % 253.15% 231.82% 113.49% 761.70% 267.49% 207.88% 100.00%
NP to SH 51,587 47,706 23,259 152,088 51,588 40,198 18,960 94.54%
  QoQ % 8.14% 105.11% -84.71% 194.81% 28.33% 112.01% -
  Horiz. % 272.08% 251.61% 122.67% 802.15% 272.09% 212.01% 100.00%
Tax Rate 5.00 % 6.54 % 5.13 % 22.49 % 32.45 % 33.81 % 38.06 % -74.06%
  QoQ % -23.55% 27.49% -77.19% -30.69% -4.02% -11.17% -
  Horiz. % 13.14% 17.18% 13.48% 59.09% 85.26% 88.83% 100.00%
Total Cost 220,116 106,918 45,548 292,831 251,439 164,282 109,176 59.39%
  QoQ % 105.87% 134.74% -84.45% 16.46% 53.05% 50.47% -
  Horiz. % 201.62% 97.93% 41.72% 268.22% 230.31% 150.47% 100.00%
Net Worth 1,632,969 1,643,342 1,628,130 1,490,464 1,497,716 1,517,114 1,496,842 5.96%
  QoQ % -0.63% 0.93% 9.24% -0.48% -1.28% 1.35% -
  Horiz. % 109.09% 109.79% 108.77% 99.57% 100.06% 101.35% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,632,969 1,643,342 1,628,130 1,490,464 1,497,716 1,517,114 1,496,842 5.96%
  QoQ % -0.63% 0.93% 9.24% -0.48% -1.28% 1.35% -
  Horiz. % 109.09% 109.79% 108.77% 99.57% 100.06% 101.35% 100.00%
NOSH 1,237,098 1,226,375 1,224,157 1,137,759 1,109,419 1,107,382 1,108,771 7.55%
  QoQ % 0.87% 0.18% 7.59% 2.55% 0.18% -0.13% -
  Horiz. % 111.57% 110.61% 110.41% 102.61% 100.06% 99.87% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.13 % 30.84 % 33.88 % 34.85 % 17.95 % 20.65 % 15.85 % 13.32%
  QoQ % -37.97% -8.97% -2.78% 94.15% -13.08% 30.28% -
  Horiz. % 120.69% 194.57% 213.75% 219.87% 113.25% 130.28% 100.00%
ROE 3.16 % 2.90 % 1.43 % 10.20 % 3.44 % 2.65 % 1.27 % 83.32%
  QoQ % 8.97% 102.80% -85.98% 196.51% 29.81% 108.66% -
  Horiz. % 248.82% 228.35% 112.60% 803.15% 270.87% 208.66% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.00 12.61 5.63 39.51 27.62 18.70 11.70 52.17%
  QoQ % 74.46% 123.98% -85.75% 43.05% 47.70% 59.83% -
  Horiz. % 188.03% 107.78% 48.12% 337.69% 236.07% 159.83% 100.00%
EPS 4.17 3.89 1.90 12.45 4.65 3.63 1.71 80.88%
  QoQ % 7.20% 104.74% -84.74% 167.74% 28.10% 112.28% -
  Horiz. % 243.86% 227.49% 111.11% 728.07% 271.93% 212.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3200 1.3400 1.3300 1.3100 1.3500 1.3700 1.3500 -1.48%
  QoQ % -1.49% 0.75% 1.53% -2.96% -1.46% 1.48% -
  Horiz. % 97.78% 99.26% 98.52% 97.04% 100.00% 101.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 18.68 10.61 4.73 30.85 21.03 14.21 8.91 63.59%
  QoQ % 76.06% 124.31% -84.67% 46.70% 47.99% 59.48% -
  Horiz. % 209.65% 119.08% 53.09% 346.24% 236.03% 159.48% 100.00%
EPS 3.54 3.27 1.60 10.44 3.54 2.76 1.30 94.65%
  QoQ % 8.26% 104.37% -84.67% 194.92% 28.26% 112.31% -
  Horiz. % 272.31% 251.54% 123.08% 803.08% 272.31% 212.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1208 1.1279 1.1175 1.0230 1.0280 1.0413 1.0274 5.96%
  QoQ % -0.63% 0.93% 9.24% -0.49% -1.28% 1.35% -
  Horiz. % 109.09% 109.78% 108.77% 99.57% 100.06% 101.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.4300 1.5800 1.7000 2.0000 2.2500 2.8700 2.7500 -
P/RPS 6.50 12.53 30.21 5.06 8.15 15.35 23.50 -57.45%
  QoQ % -48.12% -58.52% 497.04% -37.91% -46.91% -34.68% -
  Horiz. % 27.66% 53.32% 128.55% 21.53% 34.68% 65.32% 100.00%
P/EPS 34.29 40.62 89.47 14.96 48.39 79.06 160.82 -64.21%
  QoQ % -15.58% -54.60% 498.06% -69.08% -38.79% -50.84% -
  Horiz. % 21.32% 25.26% 55.63% 9.30% 30.09% 49.16% 100.00%
EY 2.92 2.46 1.12 6.68 2.07 1.26 0.62 180.18%
  QoQ % 18.70% 119.64% -83.23% 222.71% 64.29% 103.23% -
  Horiz. % 470.97% 396.77% 180.65% 1,077.42% 333.87% 203.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.08 1.18 1.28 1.53 1.67 2.09 2.04 -34.48%
  QoQ % -8.47% -7.81% -16.34% -8.38% -20.10% 2.45% -
  Horiz. % 52.94% 57.84% 62.75% 75.00% 81.86% 102.45% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 24/08/15 25/05/15 27/02/15 28/11/14 26/08/14 -
Price 1.5700 1.5500 1.5000 1.8300 2.2500 2.5500 2.9300 -
P/RPS 7.14 12.30 26.65 4.63 8.15 13.64 25.04 -56.58%
  QoQ % -41.95% -53.85% 475.59% -43.19% -40.25% -45.53% -
  Horiz. % 28.51% 49.12% 106.43% 18.49% 32.55% 54.47% 100.00%
P/EPS 37.65 39.85 78.95 13.69 48.39 70.25 171.35 -63.49%
  QoQ % -5.52% -49.53% 476.70% -71.71% -31.12% -59.00% -
  Horiz. % 21.97% 23.26% 46.08% 7.99% 28.24% 41.00% 100.00%
EY 2.66 2.51 1.27 7.30 2.07 1.42 0.58 175.27%
  QoQ % 5.98% 97.64% -82.60% 252.66% 45.77% 144.83% -
  Horiz. % 458.62% 432.76% 218.97% 1,258.62% 356.90% 244.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.19 1.16 1.13 1.40 1.67 1.86 2.17 -32.93%
  QoQ % 2.59% 2.65% -19.29% -16.17% -10.22% -14.29% -
  Horiz. % 54.84% 53.46% 52.07% 64.52% 76.96% 85.71% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers