Highlights

[E&O] QoQ Quarter Result on 2014-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -46.37%    YoY -     -40.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 85,708 68,890 143,040 99,419 77,294 129,744 229,687 -48.14%
  QoQ % 24.41% -51.84% 43.88% 28.62% -40.43% -43.51% -
  Horiz. % 37.32% 29.99% 62.28% 43.28% 33.65% 56.49% 100.00%
PBT 26,416 24,603 120,686 16,853 31,389 33,208 78,841 -51.73%
  QoQ % 7.37% -79.61% 616.11% -46.31% -5.48% -57.88% -
  Horiz. % 33.51% 31.21% 153.08% 21.38% 39.81% 42.12% 100.00%
Tax -2,078 -1,261 -19,038 -4,591 -9,201 -12,640 -24,356 -80.59%
  QoQ % -64.79% 93.38% -314.68% 50.10% 27.21% 48.10% -
  Horiz. % 8.53% 5.18% 78.17% 18.85% 37.78% 51.90% 100.00%
NP 24,338 23,342 101,648 12,262 22,188 20,568 54,485 -41.54%
  QoQ % 4.27% -77.04% 728.97% -44.74% 7.88% -62.25% -
  Horiz. % 44.67% 42.84% 186.56% 22.51% 40.72% 37.75% 100.00%
NP to SH 24,447 23,259 100,500 11,390 21,238 18,960 50,499 -38.32%
  QoQ % 5.11% -76.86% 782.35% -46.37% 12.01% -62.45% -
  Horiz. % 48.41% 46.06% 199.01% 22.55% 42.06% 37.55% 100.00%
Tax Rate 7.87 % 5.13 % 15.77 % 27.24 % 29.31 % 38.06 % 30.89 % -59.78%
  QoQ % 53.41% -67.47% -42.11% -7.06% -22.99% 23.21% -
  Horiz. % 25.48% 16.61% 51.05% 88.18% 94.89% 123.21% 100.00%
Total Cost 61,370 45,548 41,392 87,157 55,106 109,176 175,202 -50.28%
  QoQ % 34.74% 10.04% -52.51% 58.16% -49.53% -37.69% -
  Horiz. % 35.03% 26.00% 23.63% 49.75% 31.45% 62.31% 100.00%
Net Worth 1,646,179 1,628,130 1,601,856 1,507,500 1,523,353 1,496,842 1,471,857 7.74%
  QoQ % 1.11% 1.64% 6.26% -1.04% 1.77% 1.70% -
  Horiz. % 111.84% 110.62% 108.83% 102.42% 103.50% 101.70% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - 33,199 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 65.74 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,646,179 1,628,130 1,601,856 1,507,500 1,523,353 1,496,842 1,471,857 7.74%
  QoQ % 1.11% 1.64% 6.26% -1.04% 1.77% 1.70% -
  Horiz. % 111.84% 110.62% 108.83% 102.42% 103.50% 101.70% 100.00%
NOSH 1,228,492 1,224,157 1,222,791 1,116,666 1,111,937 1,108,771 1,106,659 7.20%
  QoQ % 0.35% 0.11% 9.50% 0.43% 0.29% 0.19% -
  Horiz. % 111.01% 110.62% 110.49% 100.90% 100.48% 100.19% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 28.40 % 33.88 % 71.06 % 12.33 % 28.71 % 15.85 % 23.72 % 12.74%
  QoQ % -16.17% -52.32% 476.32% -57.05% 81.14% -33.18% -
  Horiz. % 119.73% 142.83% 299.58% 51.98% 121.04% 66.82% 100.00%
ROE 1.49 % 1.43 % 6.27 % 0.76 % 1.39 % 1.27 % 3.43 % -42.61%
  QoQ % 4.20% -77.19% 725.00% -45.32% 9.45% -62.97% -
  Horiz. % 43.44% 41.69% 182.80% 22.16% 40.52% 37.03% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.98 5.63 11.70 8.90 6.95 11.70 20.75 -51.60%
  QoQ % 23.98% -51.88% 31.46% 28.06% -40.60% -43.61% -
  Horiz. % 33.64% 27.13% 56.39% 42.89% 33.49% 56.39% 100.00%
EPS 1.99 1.90 8.22 1.02 1.91 1.71 4.57 -42.52%
  QoQ % 4.74% -76.89% 705.88% -46.60% 11.70% -62.58% -
  Horiz. % 43.54% 41.58% 179.87% 22.32% 41.79% 37.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3400 1.3300 1.3100 1.3500 1.3700 1.3500 1.3300 0.50%
  QoQ % 0.75% 1.53% -2.96% -1.46% 1.48% 1.50% -
  Horiz. % 100.75% 100.00% 98.50% 101.50% 103.01% 101.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.88 4.73 9.82 6.82 5.31 8.91 15.77 -48.16%
  QoQ % 24.31% -51.83% 43.99% 28.44% -40.40% -43.50% -
  Horiz. % 37.29% 29.99% 62.27% 43.25% 33.67% 56.50% 100.00%
EPS 1.68 1.60 6.90 0.78 1.46 1.30 3.47 -38.32%
  QoQ % 5.00% -76.81% 784.62% -46.58% 12.31% -62.54% -
  Horiz. % 48.41% 46.11% 198.85% 22.48% 42.07% 37.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.28 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1299 1.1175 1.0995 1.0347 1.0456 1.0274 1.0102 7.74%
  QoQ % 1.11% 1.64% 6.26% -1.04% 1.77% 1.70% -
  Horiz. % 111.85% 110.62% 108.84% 102.43% 103.50% 101.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.5800 1.7000 2.0000 2.2500 2.8700 2.7500 2.1200 -
P/RPS 22.65 30.21 17.10 25.27 41.29 23.50 10.21 70.01%
  QoQ % -25.02% 76.67% -32.33% -38.80% 75.70% 130.17% -
  Horiz. % 221.84% 295.89% 167.48% 247.50% 404.41% 230.17% 100.00%
P/EPS 79.40 89.47 24.33 220.59 150.26 160.82 46.46 42.90%
  QoQ % -11.26% 267.74% -88.97% 46.81% -6.57% 246.15% -
  Horiz. % 170.90% 192.57% 52.37% 474.80% 323.42% 346.15% 100.00%
EY 1.26 1.12 4.11 0.45 0.67 0.62 2.15 -29.95%
  QoQ % 12.50% -72.75% 813.33% -32.84% 8.06% -71.16% -
  Horiz. % 58.60% 52.09% 191.16% 20.93% 31.16% 28.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.18 1.28 1.53 1.67 2.09 2.04 1.59 -18.01%
  QoQ % -7.81% -16.34% -8.38% -20.10% 2.45% 28.30% -
  Horiz. % 74.21% 80.50% 96.23% 105.03% 131.45% 128.30% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 24/08/15 25/05/15 27/02/15 28/11/14 26/08/14 23/05/14 -
Price 1.5500 1.5000 1.8300 2.2500 2.5500 2.9300 2.3200 -
P/RPS 22.22 26.65 15.64 25.27 36.68 25.04 11.18 58.01%
  QoQ % -16.62% 70.40% -38.11% -31.11% 46.49% 123.97% -
  Horiz. % 198.75% 238.37% 139.89% 226.03% 328.09% 223.97% 100.00%
P/EPS 77.89 78.95 22.27 220.59 133.51 171.35 50.84 32.86%
  QoQ % -1.34% 254.51% -89.90% 65.22% -22.08% 237.04% -
  Horiz. % 153.21% 155.29% 43.80% 433.89% 262.61% 337.04% 100.00%
EY 1.28 1.27 4.49 0.45 0.75 0.58 1.97 -24.96%
  QoQ % 0.79% -71.71% 897.78% -40.00% 29.31% -70.56% -
  Horiz. % 64.97% 64.47% 227.92% 22.84% 38.07% 29.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.16 1.13 1.40 1.67 1.86 2.17 1.74 -23.67%
  QoQ % 2.65% -19.29% -16.17% -10.22% -14.29% 24.71% -
  Horiz. % 66.67% 64.94% 80.46% 95.98% 106.90% 124.71% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers