Highlights

[E&O] QoQ Quarter Result on 2013-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     15.84%    YoY -     -27.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 77,294 129,744 229,687 97,788 74,675 94,991 164,729 -39.59%
  QoQ % -40.43% -43.51% 134.88% 30.95% -21.39% -42.33% -
  Horiz. % 46.92% 78.76% 139.43% 59.36% 45.33% 57.67% 100.00%
PBT 31,389 33,208 78,841 28,468 25,282 34,582 59,306 -34.54%
  QoQ % -5.48% -57.88% 176.95% 12.60% -26.89% -41.69% -
  Horiz. % 52.93% 55.99% 132.94% 48.00% 42.63% 58.31% 100.00%
Tax -9,201 -12,640 -24,356 -8,381 -7,874 -6,778 -18,963 -38.23%
  QoQ % 27.21% 48.10% -190.61% -6.44% -16.17% 64.26% -
  Horiz. % 48.52% 66.66% 128.44% 44.20% 41.52% 35.74% 100.00%
NP 22,188 20,568 54,485 20,087 17,408 27,804 40,343 -32.85%
  QoQ % 7.88% -62.25% 171.25% 15.39% -37.39% -31.08% -
  Horiz. % 55.00% 50.98% 135.05% 49.79% 43.15% 68.92% 100.00%
NP to SH 21,238 18,960 50,499 19,063 16,457 27,220 37,892 -32.00%
  QoQ % 12.01% -62.45% 164.91% 15.84% -39.54% -28.16% -
  Horiz. % 56.05% 50.04% 133.27% 50.31% 43.43% 71.84% 100.00%
Tax Rate 29.31 % 38.06 % 30.89 % 29.44 % 31.14 % 19.60 % 31.97 % -5.62%
  QoQ % -22.99% 23.21% 4.93% -5.46% 58.88% -38.69% -
  Horiz. % 91.68% 119.05% 96.62% 92.09% 97.40% 61.31% 100.00%
Total Cost 55,106 109,176 175,202 77,701 57,267 67,187 124,386 -41.86%
  QoQ % -49.53% -37.69% 125.48% 35.68% -14.76% -45.99% -
  Horiz. % 44.30% 87.77% 140.85% 62.47% 46.04% 54.01% 100.00%
Net Worth 1,523,353 1,496,842 1,471,857 1,429,724 1,435,845 1,416,325 1,395,404 6.02%
  QoQ % 1.77% 1.70% 2.95% -0.43% 1.38% 1.50% -
  Horiz. % 109.17% 107.27% 105.48% 102.46% 102.90% 101.50% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 33,199 - - - 49,835 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.62% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 65.74 % - % - % - % 131.52 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 49.98% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,523,353 1,496,842 1,471,857 1,429,724 1,435,845 1,416,325 1,395,404 6.02%
  QoQ % 1.77% 1.70% 2.95% -0.43% 1.38% 1.50% -
  Horiz. % 109.17% 107.27% 105.48% 102.46% 102.90% 101.50% 100.00%
NOSH 1,111,937 1,108,771 1,106,659 1,108,313 1,104,496 1,106,504 1,107,463 0.27%
  QoQ % 0.29% 0.19% -0.15% 0.35% -0.18% -0.09% -
  Horiz. % 100.40% 100.12% 99.93% 100.08% 99.73% 99.91% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 28.71 % 15.85 % 23.72 % 20.54 % 23.31 % 29.27 % 24.49 % 11.17%
  QoQ % 81.14% -33.18% 15.48% -11.88% -20.36% 19.52% -
  Horiz. % 117.23% 64.72% 96.86% 83.87% 95.18% 119.52% 100.00%
ROE 1.39 % 1.27 % 3.43 % 1.33 % 1.15 % 1.92 % 2.72 % -36.05%
  QoQ % 9.45% -62.97% 157.89% 15.65% -40.10% -29.41% -
  Horiz. % 51.10% 46.69% 126.10% 48.90% 42.28% 70.59% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.95 11.70 20.75 8.82 6.76 8.58 14.87 -39.75%
  QoQ % -40.60% -43.61% 135.26% 30.47% -21.21% -42.30% -
  Horiz. % 46.74% 78.68% 139.54% 59.31% 45.46% 57.70% 100.00%
EPS 1.91 1.71 4.57 1.72 1.49 2.46 3.43 -32.29%
  QoQ % 11.70% -62.58% 165.70% 15.44% -39.43% -28.28% -
  Horiz. % 55.69% 49.85% 133.24% 50.15% 43.44% 71.72% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3700 1.3500 1.3300 1.2900 1.3000 1.2800 1.2600 5.73%
  QoQ % 1.48% 1.50% 3.10% -0.77% 1.56% 1.59% -
  Horiz. % 108.73% 107.14% 105.56% 102.38% 103.17% 101.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.31 8.91 15.77 6.71 5.13 6.52 11.31 -39.57%
  QoQ % -40.40% -43.50% 135.02% 30.80% -21.32% -42.35% -
  Horiz. % 46.95% 78.78% 139.43% 59.33% 45.36% 57.65% 100.00%
EPS 1.46 1.30 3.47 1.31 1.13 1.87 2.60 -31.91%
  QoQ % 12.31% -62.54% 164.89% 15.93% -39.57% -28.08% -
  Horiz. % 56.15% 50.00% 133.46% 50.38% 43.46% 71.92% 100.00%
DPS 0.00 0.00 2.28 0.00 0.00 0.00 3.42 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0456 1.0274 1.0102 0.9813 0.9855 0.9721 0.9578 6.02%
  QoQ % 1.77% 1.70% 2.95% -0.43% 1.38% 1.49% -
  Horiz. % 109.17% 107.27% 105.47% 102.45% 102.89% 101.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.8700 2.7500 2.1200 1.8900 2.0500 2.0000 1.5800 -
P/RPS 41.29 23.50 10.21 21.42 30.32 23.30 10.62 147.05%
  QoQ % 75.70% 130.17% -52.33% -29.35% 30.13% 119.40% -
  Horiz. % 388.79% 221.28% 96.14% 201.69% 285.50% 219.40% 100.00%
P/EPS 150.26 160.82 46.46 109.88 137.58 81.30 46.18 119.42%
  QoQ % -6.57% 246.15% -57.72% -20.13% 69.23% 76.05% -
  Horiz. % 325.38% 348.25% 100.61% 237.94% 297.92% 176.05% 100.00%
EY 0.67 0.62 2.15 0.91 0.73 1.23 2.17 -54.29%
  QoQ % 8.06% -71.16% 136.26% 24.66% -40.65% -43.32% -
  Horiz. % 30.88% 28.57% 99.08% 41.94% 33.64% 56.68% 100.00%
DY 0.00 0.00 1.42 0.00 0.00 0.00 2.85 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 49.82% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.09 2.04 1.59 1.47 1.58 1.56 1.25 40.83%
  QoQ % 2.45% 28.30% 8.16% -6.96% 1.28% 24.80% -
  Horiz. % 167.20% 163.20% 127.20% 117.60% 126.40% 124.80% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 23/05/14 26/02/14 26/11/13 26/08/13 27/05/13 -
Price 2.5500 2.9300 2.3200 1.9800 1.9500 2.0800 2.0800 -
P/RPS 36.68 25.04 11.18 22.44 28.84 24.23 13.98 90.12%
  QoQ % 46.49% 123.97% -50.18% -22.19% 19.03% 73.32% -
  Horiz. % 262.37% 179.11% 79.97% 160.52% 206.29% 173.32% 100.00%
P/EPS 133.51 171.35 50.84 115.12 130.87 84.55 60.79 68.88%
  QoQ % -22.08% 237.04% -55.84% -12.03% 54.78% 39.09% -
  Horiz. % 219.62% 281.87% 83.63% 189.37% 215.28% 139.09% 100.00%
EY 0.75 0.58 1.97 0.87 0.76 1.18 1.64 -40.61%
  QoQ % 29.31% -70.56% 126.44% 14.47% -35.59% -28.05% -
  Horiz. % 45.73% 35.37% 120.12% 53.05% 46.34% 71.95% 100.00%
DY 0.00 0.00 1.29 0.00 0.00 0.00 2.16 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.72% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.86 2.17 1.74 1.53 1.50 1.63 1.65 8.31%
  QoQ % -14.29% 24.71% 13.73% 2.00% -7.98% -1.21% -
  Horiz. % 112.73% 131.52% 105.45% 92.73% 90.91% 98.79% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS