Highlights

[E&O] YoY Annualized Quarter 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 -     -19.77%    YoY -     -33.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 485,174 309,196 414,076 339,332 592,398 316,964 224,248 13.71%
  YoY % 56.91% -25.33% 22.03% -42.72% 86.90% 41.35% -
  Horiz. % 216.36% 137.88% 184.65% 151.32% 264.17% 141.35% 100.00%
PBT 34,248 102,038 129,194 119,728 184,674 177,784 45,422 -4.59%
  YoY % -66.44% -21.02% 7.91% -35.17% 3.88% 291.41% -
  Horiz. % 75.40% 224.64% 284.43% 263.59% 406.57% 391.41% 100.00%
Tax -18,934 -6,678 -43,682 -29,304 -47,530 -43,720 -9,536 12.10%
  YoY % -183.53% 84.71% -49.06% 38.35% -8.71% -358.47% -
  Horiz. % 198.55% 70.03% 458.07% 307.30% 498.43% 458.47% 100.00%
NP 15,314 95,360 85,512 90,424 137,144 134,064 35,886 -13.22%
  YoY % -83.94% 11.52% -5.43% -34.07% 2.30% 273.58% -
  Horiz. % 42.67% 265.73% 238.29% 251.98% 382.17% 373.58% 100.00%
NP to SH 14,138 95,412 80,396 87,354 130,494 131,456 30,626 -12.08%
  YoY % -85.18% 18.68% -7.97% -33.06% -0.73% 329.23% -
  Horiz. % 46.16% 311.54% 262.51% 285.23% 426.09% 429.23% 100.00%
Tax Rate 55.28 % 6.54 % 33.81 % 24.48 % 25.74 % 24.59 % 20.99 % 17.50%
  YoY % 745.26% -80.66% 38.11% -4.90% 4.68% 17.15% -
  Horiz. % 263.36% 31.16% 161.08% 116.63% 122.63% 117.15% 100.00%
Total Cost 469,860 213,836 328,564 248,908 455,254 182,900 188,362 16.44%
  YoY % 119.73% -34.92% 32.00% -45.33% 148.91% -2.90% -
  Horiz. % 249.45% 113.52% 174.43% 132.14% 241.69% 97.10% 100.00%
Net Worth 1,628,394 1,643,342 1,517,114 1,437,470 1,360,234 1,358,016 1,330,646 3.42%
  YoY % -0.91% 8.32% 5.54% 5.68% 0.16% 2.06% -
  Horiz. % 122.38% 123.50% 114.01% 108.03% 102.22% 102.06% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,628,394 1,643,342 1,517,114 1,437,470 1,360,234 1,358,016 1,330,646 3.42%
  YoY % -0.91% 8.32% 5.54% 5.68% 0.16% 2.06% -
  Horiz. % 122.38% 123.50% 114.01% 108.03% 102.22% 102.06% 100.00%
NOSH 1,262,321 1,226,375 1,107,382 1,105,746 1,105,881 1,086,413 1,056,068 3.02%
  YoY % 2.93% 10.75% 0.15% -0.01% 1.79% 2.87% -
  Horiz. % 119.53% 116.13% 104.86% 104.70% 104.72% 102.87% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.16 % 30.84 % 20.65 % 26.65 % 23.15 % 42.30 % 16.00 % -23.67%
  YoY % -89.75% 49.35% -22.51% 15.12% -45.27% 164.38% -
  Horiz. % 19.75% 192.75% 129.06% 166.56% 144.69% 264.38% 100.00%
ROE 0.87 % 5.81 % 5.30 % 6.08 % 9.59 % 9.68 % 2.30 % -14.95%
  YoY % -85.03% 9.62% -12.83% -36.60% -0.93% 320.87% -
  Horiz. % 37.83% 252.61% 230.43% 264.35% 416.96% 420.87% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 38.44 25.21 37.39 30.69 53.57 29.18 21.23 10.39%
  YoY % 52.48% -32.58% 21.83% -42.71% 83.58% 37.45% -
  Horiz. % 181.06% 118.75% 176.12% 144.56% 252.33% 137.45% 100.00%
EPS 1.12 7.78 7.26 7.90 11.80 12.10 2.90 -14.65%
  YoY % -85.60% 7.16% -8.10% -33.05% -2.48% 317.24% -
  Horiz. % 38.62% 268.28% 250.34% 272.41% 406.90% 417.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2900 1.3400 1.3700 1.3000 1.2300 1.2500 1.2600 0.39%
  YoY % -3.73% -2.19% 5.38% 5.69% -1.60% -0.79% -
  Horiz. % 102.38% 106.35% 108.73% 103.17% 97.62% 99.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.30 21.22 28.42 23.29 40.66 21.76 15.39 13.71%
  YoY % 56.93% -25.33% 22.03% -42.72% 86.86% 41.39% -
  Horiz. % 216.37% 137.88% 184.67% 151.33% 264.20% 141.39% 100.00%
EPS 0.97 6.55 5.52 6.00 8.96 9.02 2.10 -12.07%
  YoY % -85.19% 18.66% -8.00% -33.04% -0.67% 329.52% -
  Horiz. % 46.19% 311.90% 262.86% 285.71% 426.67% 429.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1177 1.1279 1.0413 0.9866 0.9336 0.9321 0.9133 3.42%
  YoY % -0.90% 8.32% 5.54% 5.68% 0.16% 2.06% -
  Horiz. % 122.38% 123.50% 114.02% 108.03% 102.22% 102.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.6800 1.5800 2.8700 2.0500 1.6500 1.4600 1.1800 -
P/RPS 4.37 6.27 7.68 6.68 3.08 5.00 5.56 -3.93%
  YoY % -30.30% -18.36% 14.97% 116.88% -38.40% -10.07% -
  Horiz. % 78.60% 112.77% 138.13% 120.14% 55.40% 89.93% 100.00%
P/EPS 150.00 20.31 39.53 25.95 13.98 12.07 40.69 24.26%
  YoY % 638.55% -48.62% 52.33% 85.62% 15.82% -70.34% -
  Horiz. % 368.64% 49.91% 97.15% 63.77% 34.36% 29.66% 100.00%
EY 0.67 4.92 2.53 3.85 7.15 8.29 2.46 -19.47%
  YoY % -86.38% 94.47% -34.29% -46.15% -13.75% 236.99% -
  Horiz. % 27.24% 200.00% 102.85% 156.50% 290.65% 336.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.30 1.18 2.09 1.58 1.34 1.17 0.94 5.55%
  YoY % 10.17% -43.54% 32.28% 17.91% 14.53% 24.47% -
  Horiz. % 138.30% 125.53% 222.34% 168.09% 142.55% 124.47% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 27/11/15 28/11/14 26/11/13 22/11/12 30/11/11 29/11/10 -
Price 1.5200 1.5500 2.5500 1.9500 1.6200 1.3900 1.1700 -
P/RPS 3.95 6.15 6.82 6.35 3.02 4.76 5.51 -5.39%
  YoY % -35.77% -9.82% 7.40% 110.26% -36.55% -13.61% -
  Horiz. % 71.69% 111.62% 123.77% 115.25% 54.81% 86.39% 100.00%
P/EPS 135.71 19.92 35.12 24.68 13.73 11.49 40.34 22.39%
  YoY % 581.28% -43.28% 42.30% 79.75% 19.50% -71.52% -
  Horiz. % 336.42% 49.38% 87.06% 61.18% 34.04% 28.48% 100.00%
EY 0.74 5.02 2.85 4.05 7.28 8.71 2.48 -18.24%
  YoY % -85.26% 76.14% -29.63% -44.37% -16.42% 251.21% -
  Horiz. % 29.84% 202.42% 114.92% 163.31% 293.55% 351.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.18 1.16 1.86 1.50 1.32 1.11 0.93 4.04%
  YoY % 1.72% -37.63% 24.00% 13.64% 18.92% 19.35% -
  Horiz. % 126.88% 124.73% 200.00% 161.29% 141.94% 119.35% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers