Highlights

[E&O] QoQ TTM Result on 2013-09-30 [#2]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 26-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -14.61%    YoY -     -12.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 531,894 497,141 432,183 479,003 561,006 605,536 651,356 -12.67%
  QoQ % 6.99% 15.03% -9.77% -14.62% -7.35% -7.03% -
  Horiz. % 81.66% 76.32% 66.35% 73.54% 86.13% 92.97% 100.00%
PBT 165,799 167,173 147,638 154,798 181,013 187,271 182,575 -6.24%
  QoQ % -0.82% 13.23% -4.63% -14.48% -3.34% 2.57% -
  Horiz. % 90.81% 91.56% 80.86% 84.79% 99.14% 102.57% 100.00%
Tax -53,251 -47,389 -41,996 -41,392 -48,047 -50,505 -41,970 17.25%
  QoQ % -12.37% -12.84% -1.46% 13.85% 4.87% -20.34% -
  Horiz. % 126.88% 112.91% 100.06% 98.62% 114.48% 120.34% 100.00%
NP 112,548 119,784 105,642 113,406 132,966 136,766 140,605 -13.83%
  QoQ % -6.04% 13.39% -6.85% -14.71% -2.78% -2.73% -
  Horiz. % 80.05% 85.19% 75.13% 80.66% 94.57% 97.27% 100.00%
NP to SH 104,979 113,239 100,632 107,986 126,458 129,556 133,870 -15.00%
  QoQ % -7.29% 12.53% -6.81% -14.61% -2.39% -3.22% -
  Horiz. % 78.42% 84.59% 75.17% 80.66% 94.46% 96.78% 100.00%
Tax Rate 32.12 % 28.35 % 28.45 % 26.74 % 26.54 % 26.97 % 22.99 % 25.05%
  QoQ % 13.30% -0.35% 6.39% 0.75% -1.59% 17.31% -
  Horiz. % 139.71% 123.31% 123.75% 116.31% 115.44% 117.31% 100.00%
Total Cost 419,346 377,357 326,541 365,597 428,040 468,770 510,751 -12.35%
  QoQ % 11.13% 15.56% -10.68% -14.59% -8.69% -8.22% -
  Horiz. % 82.10% 73.88% 63.93% 71.58% 83.81% 91.78% 100.00%
Net Worth 1,108,771 1,471,857 1,429,724 1,435,845 1,416,325 1,395,404 1,348,482 -12.26%
  QoQ % -24.67% 2.95% -0.43% 1.38% 1.50% 3.48% -
  Horiz. % 82.22% 109.15% 106.02% 106.48% 105.03% 103.48% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 33,199 33,199 49,835 49,835 49,835 49,835 46,889 -20.61%
  QoQ % 0.00% -33.38% 0.00% 0.00% 0.00% 6.28% -
  Horiz. % 70.80% 70.80% 106.28% 106.28% 106.28% 106.28% 100.00%
Div Payout % 31.63 % 29.32 % 49.52 % 46.15 % 39.41 % 38.47 % 35.03 % -6.60%
  QoQ % 7.88% -40.79% 7.30% 17.10% 2.44% 9.82% -
  Horiz. % 90.29% 83.70% 141.36% 131.74% 112.50% 109.82% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,108,771 1,471,857 1,429,724 1,435,845 1,416,325 1,395,404 1,348,482 -12.26%
  QoQ % -24.67% 2.95% -0.43% 1.38% 1.50% 3.48% -
  Horiz. % 82.22% 109.15% 106.02% 106.48% 105.03% 103.48% 100.00%
NOSH 1,108,771 1,106,659 1,108,313 1,104,496 1,106,504 1,107,463 1,105,313 0.21%
  QoQ % 0.19% -0.15% 0.35% -0.18% -0.09% 0.19% -
  Horiz. % 100.31% 100.12% 100.27% 99.93% 100.11% 100.19% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 21.16 % 24.09 % 24.44 % 23.68 % 23.70 % 22.59 % 21.59 % -1.34%
  QoQ % -12.16% -1.43% 3.21% -0.08% 4.91% 4.63% -
  Horiz. % 98.01% 111.58% 113.20% 109.68% 109.77% 104.63% 100.00%
ROE 9.47 % 7.69 % 7.04 % 7.52 % 8.93 % 9.28 % 9.93 % -3.12%
  QoQ % 23.15% 9.23% -6.38% -15.79% -3.77% -6.55% -
  Horiz. % 95.37% 77.44% 70.90% 75.73% 89.93% 93.45% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 47.97 44.92 38.99 43.37 50.70 54.68 58.93 -12.85%
  QoQ % 6.79% 15.21% -10.10% -14.46% -7.28% -7.21% -
  Horiz. % 81.40% 76.23% 66.16% 73.60% 86.03% 92.79% 100.00%
EPS 9.47 10.23 9.08 9.78 11.43 11.70 12.11 -15.16%
  QoQ % -7.43% 12.67% -7.16% -14.44% -2.31% -3.39% -
  Horiz. % 78.20% 84.48% 74.98% 80.76% 94.38% 96.61% 100.00%
DPS 3.00 3.00 4.50 4.50 4.50 4.50 4.25 -20.77%
  QoQ % 0.00% -33.33% 0.00% 0.00% 0.00% 5.88% -
  Horiz. % 70.59% 70.59% 105.88% 105.88% 105.88% 105.88% 100.00%
NAPS 1.0000 1.3300 1.2900 1.3000 1.2800 1.2600 1.2200 -12.45%
  QoQ % -24.81% 3.10% -0.77% 1.56% 1.59% 3.28% -
  Horiz. % 81.97% 109.02% 105.74% 106.56% 104.92% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.51 34.12 29.66 32.88 38.51 41.56 44.71 -12.67%
  QoQ % 7.00% 15.04% -9.79% -14.62% -7.34% -7.05% -
  Horiz. % 81.66% 76.31% 66.34% 73.54% 86.13% 92.95% 100.00%
EPS 7.21 7.77 6.91 7.41 8.68 8.89 9.19 -14.97%
  QoQ % -7.21% 12.45% -6.75% -14.63% -2.36% -3.26% -
  Horiz. % 78.45% 84.55% 75.19% 80.63% 94.45% 96.74% 100.00%
DPS 2.28 2.28 3.42 3.42 3.42 3.42 3.22 -20.61%
  QoQ % 0.00% -33.33% 0.00% 0.00% 0.00% 6.21% -
  Horiz. % 70.81% 70.81% 106.21% 106.21% 106.21% 106.21% 100.00%
NAPS 0.7610 1.0102 0.9813 0.9855 0.9721 0.9578 0.9256 -12.27%
  QoQ % -24.67% 2.95% -0.43% 1.38% 1.49% 3.48% -
  Horiz. % 82.22% 109.14% 106.02% 106.47% 105.02% 103.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.7500 2.1200 1.8900 2.0500 2.0000 1.5800 1.5600 -
P/RPS 5.73 4.72 4.85 4.73 3.94 2.89 2.65 67.45%
  QoQ % 21.40% -2.68% 2.54% 20.05% 36.33% 9.06% -
  Horiz. % 216.23% 178.11% 183.02% 178.49% 148.68% 109.06% 100.00%
P/EPS 29.05 20.72 20.82 20.97 17.50 13.51 12.88 72.24%
  QoQ % 40.20% -0.48% -0.72% 19.83% 29.53% 4.89% -
  Horiz. % 225.54% 160.87% 161.65% 162.81% 135.87% 104.89% 100.00%
EY 3.44 4.83 4.80 4.77 5.71 7.40 7.76 -41.95%
  QoQ % -28.78% 0.62% 0.63% -16.46% -22.84% -4.64% -
  Horiz. % 44.33% 62.24% 61.86% 61.47% 73.58% 95.36% 100.00%
DY 1.09 1.42 2.38 2.20 2.25 2.85 2.72 -45.74%
  QoQ % -23.24% -40.34% 8.18% -2.22% -21.05% 4.78% -
  Horiz. % 40.07% 52.21% 87.50% 80.88% 82.72% 104.78% 100.00%
P/NAPS 2.75 1.59 1.47 1.58 1.56 1.25 1.28 66.73%
  QoQ % 72.96% 8.16% -6.96% 1.28% 24.80% -2.34% -
  Horiz. % 214.84% 124.22% 114.84% 123.44% 121.88% 97.66% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 23/05/14 26/02/14 26/11/13 26/08/13 27/05/13 25/02/13 -
Price 2.9300 2.3200 1.9800 1.9500 2.0800 2.0800 1.5500 -
P/RPS 6.11 5.16 5.08 4.50 4.10 3.80 2.63 75.68%
  QoQ % 18.41% 1.57% 12.89% 9.76% 7.89% 44.49% -
  Horiz. % 232.32% 196.20% 193.16% 171.10% 155.89% 144.49% 100.00%
P/EPS 30.95 22.67 21.81 19.94 18.20 17.78 12.80 80.44%
  QoQ % 36.52% 3.94% 9.38% 9.56% 2.36% 38.91% -
  Horiz. % 241.80% 177.11% 170.39% 155.78% 142.19% 138.91% 100.00%
EY 3.23 4.41 4.59 5.01 5.49 5.62 7.81 -44.58%
  QoQ % -26.76% -3.92% -8.38% -8.74% -2.31% -28.04% -
  Horiz. % 41.36% 56.47% 58.77% 64.15% 70.29% 71.96% 100.00%
DY 1.02 1.29 2.27 2.31 2.16 2.16 2.74 -48.34%
  QoQ % -20.93% -43.17% -1.73% 6.94% 0.00% -21.17% -
  Horiz. % 37.23% 47.08% 82.85% 84.31% 78.83% 78.83% 100.00%
P/NAPS 2.93 1.74 1.53 1.50 1.63 1.65 1.27 74.87%
  QoQ % 68.39% 13.73% 2.00% -7.98% -1.21% 29.92% -
  Horiz. % 230.71% 137.01% 120.47% 118.11% 128.35% 129.92% 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.
 


 

247  292  526  1209 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.16+0.05 
 TDM 0.32+0.02 
 SUPERMX 1.43+0.12 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers