Highlights

[E&O] QoQ Quarter Result on 2014-03-31 [#4]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 23-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     164.91%    YoY -     33.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 99,419 77,294 129,744 229,687 97,788 74,675 94,991 3.08%
  QoQ % 28.62% -40.43% -43.51% 134.88% 30.95% -21.39% -
  Horiz. % 104.66% 81.37% 136.59% 241.80% 102.94% 78.61% 100.00%
PBT 16,853 31,389 33,208 78,841 28,468 25,282 34,582 -37.99%
  QoQ % -46.31% -5.48% -57.88% 176.95% 12.60% -26.89% -
  Horiz. % 48.73% 90.77% 96.03% 227.98% 82.32% 73.11% 100.00%
Tax -4,591 -9,201 -12,640 -24,356 -8,381 -7,874 -6,778 -22.82%
  QoQ % 50.10% 27.21% 48.10% -190.61% -6.44% -16.17% -
  Horiz. % 67.73% 135.75% 186.49% 359.34% 123.65% 116.17% 100.00%
NP 12,262 22,188 20,568 54,485 20,087 17,408 27,804 -41.97%
  QoQ % -44.74% 7.88% -62.25% 171.25% 15.39% -37.39% -
  Horiz. % 44.10% 79.80% 73.97% 195.96% 72.25% 62.61% 100.00%
NP to SH 11,390 21,238 18,960 50,499 19,063 16,457 27,220 -43.97%
  QoQ % -46.37% 12.01% -62.45% 164.91% 15.84% -39.54% -
  Horiz. % 41.84% 78.02% 69.65% 185.52% 70.03% 60.46% 100.00%
Tax Rate 27.24 % 29.31 % 38.06 % 30.89 % 29.44 % 31.14 % 19.60 % 24.46%
  QoQ % -7.06% -22.99% 23.21% 4.93% -5.46% 58.88% -
  Horiz. % 138.98% 149.54% 194.18% 157.60% 150.20% 158.88% 100.00%
Total Cost 87,157 55,106 109,176 175,202 77,701 57,267 67,187 18.89%
  QoQ % 58.16% -49.53% -37.69% 125.48% 35.68% -14.76% -
  Horiz. % 129.72% 82.02% 162.50% 260.77% 115.65% 85.24% 100.00%
Net Worth 1,507,500 1,523,353 1,496,842 1,471,857 1,429,724 1,435,845 1,416,325 4.23%
  QoQ % -1.04% 1.77% 1.70% 2.95% -0.43% 1.38% -
  Horiz. % 106.44% 107.56% 105.68% 103.92% 100.95% 101.38% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 33,199 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,507,500 1,523,353 1,496,842 1,471,857 1,429,724 1,435,845 1,416,325 4.23%
  QoQ % -1.04% 1.77% 1.70% 2.95% -0.43% 1.38% -
  Horiz. % 106.44% 107.56% 105.68% 103.92% 100.95% 101.38% 100.00%
NOSH 1,116,666 1,111,937 1,108,771 1,106,659 1,108,313 1,104,496 1,106,504 0.61%
  QoQ % 0.43% 0.29% 0.19% -0.15% 0.35% -0.18% -
  Horiz. % 100.92% 100.49% 100.20% 100.01% 100.16% 99.82% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.33 % 28.71 % 15.85 % 23.72 % 20.54 % 23.31 % 29.27 % -43.72%
  QoQ % -57.05% 81.14% -33.18% 15.48% -11.88% -20.36% -
  Horiz. % 42.13% 98.09% 54.15% 81.04% 70.17% 79.64% 100.00%
ROE 0.76 % 1.39 % 1.27 % 3.43 % 1.33 % 1.15 % 1.92 % -46.00%
  QoQ % -45.32% 9.45% -62.97% 157.89% 15.65% -40.10% -
  Horiz. % 39.58% 72.40% 66.15% 178.65% 69.27% 59.90% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.90 6.95 11.70 20.75 8.82 6.76 8.58 2.46%
  QoQ % 28.06% -40.60% -43.61% 135.26% 30.47% -21.21% -
  Horiz. % 103.73% 81.00% 136.36% 241.84% 102.80% 78.79% 100.00%
EPS 1.02 1.91 1.71 4.57 1.72 1.49 2.46 -44.31%
  QoQ % -46.60% 11.70% -62.58% 165.70% 15.44% -39.43% -
  Horiz. % 41.46% 77.64% 69.51% 185.77% 69.92% 60.57% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3500 1.3700 1.3500 1.3300 1.2900 1.3000 1.2800 3.60%
  QoQ % -1.46% 1.48% 1.50% 3.10% -0.77% 1.56% -
  Horiz. % 105.47% 107.03% 105.47% 103.91% 100.78% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.82 5.31 8.91 15.77 6.71 5.13 6.52 3.04%
  QoQ % 28.44% -40.40% -43.50% 135.02% 30.80% -21.32% -
  Horiz. % 104.60% 81.44% 136.66% 241.87% 102.91% 78.68% 100.00%
EPS 0.78 1.46 1.30 3.47 1.31 1.13 1.87 -44.09%
  QoQ % -46.58% 12.31% -62.54% 164.89% 15.93% -39.57% -
  Horiz. % 41.71% 78.07% 69.52% 185.56% 70.05% 60.43% 100.00%
DPS 0.00 0.00 0.00 2.28 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0347 1.0456 1.0274 1.0102 0.9813 0.9855 0.9721 4.24%
  QoQ % -1.04% 1.77% 1.70% 2.95% -0.43% 1.38% -
  Horiz. % 106.44% 107.56% 105.69% 103.92% 100.95% 101.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.2500 2.8700 2.7500 2.1200 1.8900 2.0500 2.0000 -
P/RPS 25.27 41.29 23.50 10.21 21.42 30.32 23.30 5.54%
  QoQ % -38.80% 75.70% 130.17% -52.33% -29.35% 30.13% -
  Horiz. % 108.45% 177.21% 100.86% 43.82% 91.93% 130.13% 100.00%
P/EPS 220.59 150.26 160.82 46.46 109.88 137.58 81.30 94.18%
  QoQ % 46.81% -6.57% 246.15% -57.72% -20.13% 69.23% -
  Horiz. % 271.33% 184.82% 197.81% 57.15% 135.15% 169.23% 100.00%
EY 0.45 0.67 0.62 2.15 0.91 0.73 1.23 -48.75%
  QoQ % -32.84% 8.06% -71.16% 136.26% 24.66% -40.65% -
  Horiz. % 36.59% 54.47% 50.41% 174.80% 73.98% 59.35% 100.00%
DY 0.00 0.00 0.00 1.42 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.67 2.09 2.04 1.59 1.47 1.58 1.56 4.63%
  QoQ % -20.10% 2.45% 28.30% 8.16% -6.96% 1.28% -
  Horiz. % 107.05% 133.97% 130.77% 101.92% 94.23% 101.28% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 26/08/14 23/05/14 26/02/14 26/11/13 26/08/13 -
Price 2.2500 2.5500 2.9300 2.3200 1.9800 1.9500 2.0800 -
P/RPS 25.27 36.68 25.04 11.18 22.44 28.84 24.23 2.83%
  QoQ % -31.11% 46.49% 123.97% -50.18% -22.19% 19.03% -
  Horiz. % 104.29% 151.38% 103.34% 46.14% 92.61% 119.03% 100.00%
P/EPS 220.59 133.51 171.35 50.84 115.12 130.87 84.55 89.19%
  QoQ % 65.22% -22.08% 237.04% -55.84% -12.03% 54.78% -
  Horiz. % 260.90% 157.91% 202.66% 60.13% 136.16% 154.78% 100.00%
EY 0.45 0.75 0.58 1.97 0.87 0.76 1.18 -47.32%
  QoQ % -40.00% 29.31% -70.56% 126.44% 14.47% -35.59% -
  Horiz. % 38.14% 63.56% 49.15% 166.95% 73.73% 64.41% 100.00%
DY 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.67 1.86 2.17 1.74 1.53 1.50 1.63 1.62%
  QoQ % -10.22% -14.29% 24.71% 13.73% 2.00% -7.98% -
  Horiz. % 102.45% 114.11% 133.13% 106.75% 93.87% 92.02% 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.
 


 

243  265  503  1249 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.105+0.015 
 HSI-C7K 0.28+0.005 
 RSAWIT 0.33+0.03 
 MUDAJYA 0.43+0.01 
 TDM 0.29+0.015 
 HSI-H8F 0.22-0.03 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 MATANG 0.09+0.005 
 SANICHI 0.07+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers