Highlights

[E&O] QoQ TTM 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 -     48.98%    YoY -     34.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 415,223 397,057 388,643 449,497 536,144 534,513 531,894 -15.18%
  QoQ % 4.58% 2.16% -13.54% -16.16% 0.31% 0.49% -
  Horiz. % 78.06% 74.65% 73.07% 84.51% 100.80% 100.49% 100.00%
PBT 175,496 188,558 193,531 202,136 160,291 171,906 165,799 3.85%
  QoQ % -6.93% -2.57% -4.26% 26.11% -6.76% 3.68% -
  Horiz. % 105.85% 113.73% 116.73% 121.92% 96.68% 103.68% 100.00%
Tax -21,781 -26,968 -34,091 -45,470 -50,788 -54,578 -53,251 -44.81%
  QoQ % 19.23% 20.89% 25.03% 10.47% 6.94% -2.49% -
  Horiz. % 40.90% 50.64% 64.02% 85.39% 95.37% 102.49% 100.00%
NP 153,715 161,590 159,440 156,666 109,503 117,328 112,548 23.03%
  QoQ % -4.87% 1.35% 1.77% 43.07% -6.67% 4.25% -
  Horiz. % 136.58% 143.57% 141.66% 139.20% 97.29% 104.25% 100.00%
NP to SH 152,087 159,596 156,387 152,088 102,087 109,760 104,979 27.95%
  QoQ % -4.71% 2.05% 2.83% 48.98% -6.99% 4.55% -
  Horiz. % 144.87% 152.03% 148.97% 144.87% 97.25% 104.55% 100.00%
Tax Rate 12.41 % 14.30 % 17.62 % 22.49 % 31.68 % 31.75 % 32.12 % -46.86%
  QoQ % -13.22% -18.84% -21.65% -29.01% -0.22% -1.15% -
  Horiz. % 38.64% 44.52% 54.86% 70.02% 98.63% 98.85% 100.00%
Total Cost 261,508 235,467 229,203 292,831 426,641 417,185 419,346 -26.95%
  QoQ % 11.06% 2.73% -21.73% -31.36% 2.27% -0.52% -
  Horiz. % 62.36% 56.15% 54.66% 69.83% 101.74% 99.48% 100.00%
Net Worth 1,652,554 1,646,179 1,628,130 1,601,856 1,116,666 1,111,937 1,108,771 30.38%
  QoQ % 0.39% 1.11% 1.64% 43.45% 0.43% 0.29% -
  Horiz. % 149.04% 148.47% 146.84% 144.47% 100.71% 100.29% 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 0 0 0 0 33,199 33,199 33,199 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 32.52 % 30.25 % 31.63 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 7.50% -4.36% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 102.81% 95.64% 100.00%
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 1,652,554 1,646,179 1,628,130 1,601,856 1,116,666 1,111,937 1,108,771 30.38%
  QoQ % 0.39% 1.11% 1.64% 43.45% 0.43% 0.29% -
  Horiz. % 149.04% 148.47% 146.84% 144.47% 100.71% 100.29% 100.00%
NOSH 1,251,935 1,228,492 1,224,157 1,222,791 1,116,666 1,111,937 1,108,771 8.41%
  QoQ % 1.91% 0.35% 0.11% 9.50% 0.43% 0.29% -
  Horiz. % 112.91% 110.80% 110.41% 110.28% 100.71% 100.29% 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 37.02 % 40.70 % 41.02 % 34.85 % 20.42 % 21.95 % 21.16 % 45.05%
  QoQ % -9.04% -0.78% 17.70% 70.67% -6.97% 3.73% -
  Horiz. % 174.95% 192.34% 193.86% 164.70% 96.50% 103.73% 100.00%
ROE 9.20 % 9.69 % 9.61 % 9.49 % 9.14 % 9.87 % 9.47 % -1.90%
  QoQ % -5.06% 0.83% 1.26% 3.83% -7.40% 4.22% -
  Horiz. % 97.15% 102.32% 101.48% 100.21% 96.52% 104.22% 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 33.17 32.32 31.75 36.76 48.01 48.07 47.97 -21.75%
  QoQ % 2.63% 1.80% -13.63% -23.43% -0.12% 0.21% -
  Horiz. % 69.15% 67.38% 66.19% 76.63% 100.08% 100.21% 100.00%
EPS 12.15 12.99 12.78 12.44 9.14 9.87 9.47 18.02%
  QoQ % -6.47% 1.64% 2.73% 36.11% -7.40% 4.22% -
  Horiz. % 128.30% 137.17% 134.95% 131.36% 96.52% 104.22% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.3200 1.3400 1.3300 1.3100 1.0000 1.0000 1.0000 20.27%
  QoQ % -1.49% 0.75% 1.53% 31.00% 0.00% 0.00% -
  Horiz. % 132.00% 134.00% 133.00% 131.00% 100.00% 100.00% 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 28.50 27.25 26.68 30.85 36.80 36.69 36.51 -15.18%
  QoQ % 4.59% 2.14% -13.52% -16.17% 0.30% 0.49% -
  Horiz. % 78.06% 74.64% 73.08% 84.50% 100.79% 100.49% 100.00%
EPS 10.44 10.95 10.73 10.44 7.01 7.53 7.21 27.90%
  QoQ % -4.66% 2.05% 2.78% 48.93% -6.91% 4.44% -
  Horiz. % 144.80% 151.87% 148.82% 144.80% 97.23% 104.44% 100.00%
DPS 0.00 0.00 0.00 0.00 2.28 2.28 2.28 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.1343 1.1299 1.1175 1.0995 0.7664 0.7632 0.7610 30.39%
  QoQ % 0.39% 1.11% 1.64% 43.46% 0.42% 0.29% -
  Horiz. % 149.05% 148.48% 146.85% 144.48% 100.71% 100.29% 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 4.31 4.89 5.35 5.44 4.69 5.97 5.73 -17.25%
  QoQ % -11.86% -8.60% -1.65% 15.99% -21.44% 4.19% -
  Horiz. % 75.22% 85.34% 93.37% 94.94% 81.85% 104.19% 100.00%
P/EPS 11.77 12.16 13.31 16.08 24.61 29.07 29.05 -45.16%
  QoQ % -3.21% -8.64% -17.23% -34.66% -15.34% 0.07% -
  Horiz. % 40.52% 41.86% 45.82% 55.35% 84.72% 100.07% 100.00%
EY 8.50 8.22 7.51 6.22 4.06 3.44 3.44 82.47%
  QoQ % 3.41% 9.45% 20.74% 53.20% 18.02% 0.00% -
  Horiz. % 247.09% 238.95% 218.31% 180.81% 118.02% 100.00% 100.00%
DY 0.00 0.00 0.00 0.00 1.33 1.05 1.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 26.67% -3.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 122.02% 96.33% 100.00%
P/NAPS 1.08 1.18 1.28 1.53 2.25 2.87 2.75 -46.28%
  QoQ % -8.47% -7.81% -16.34% -32.00% -21.60% 4.36% -
  Horiz. % 39.27% 42.91% 46.55% 55.64% 81.82% 104.36% 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 4.73 4.80 4.72 4.98 4.69 5.30 6.11 -15.65%
  QoQ % -1.46% 1.69% -5.22% 6.18% -11.51% -13.26% -
  Horiz. % 77.41% 78.56% 77.25% 81.51% 76.76% 86.74% 100.00%
P/EPS 12.92 11.93 11.74 14.71 24.61 25.83 30.95 -44.06%
  QoQ % 8.30% 1.62% -20.19% -40.23% -4.72% -16.54% -
  Horiz. % 41.74% 38.55% 37.93% 47.53% 79.52% 83.46% 100.00%
EY 7.74 8.38 8.52 6.80 4.06 3.87 3.23 78.79%
  QoQ % -7.64% -1.64% 25.29% 67.49% 4.91% 19.81% -
  Horiz. % 239.63% 259.44% 263.78% 210.53% 125.70% 119.81% 100.00%
DY 0.00 0.00 0.00 0.00 1.33 1.18 1.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 12.71% 15.69% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 130.39% 115.69% 100.00%
P/NAPS 1.19 1.16 1.13 1.40 2.25 2.55 2.93 -45.07%
  QoQ % 2.59% 2.65% -19.29% -37.78% -11.76% -12.97% -
  Horiz. % 40.61% 39.59% 38.57% 47.78% 76.79% 87.03% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers