Highlights

[E&O] YoY Annualized Quarter Result on 2012-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -6.34%    YoY -     13.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 362,910 408,609 356,605 587,742 375,469 204,277 371,557 -0.39%
  YoY % -11.18% 14.58% -39.33% 56.54% 83.80% -45.02% -
  Horiz. % 97.67% 109.97% 95.98% 158.18% 101.05% 54.98% 100.00%
PBT 73,080 108,600 117,776 170,620 155,416 37,660 68,460 1.09%
  YoY % -32.71% -7.79% -30.97% 9.78% 312.68% -44.99% -
  Horiz. % 106.75% 158.63% 172.04% 249.23% 227.02% 55.01% 100.00%
Tax -3,657 -35,242 -30,710 -42,056 -44,006 -9,689 -28,009 -28.76%
  YoY % 89.62% -14.76% 26.98% 4.43% -354.18% 65.41% -
  Horiz. % 13.06% 125.82% 109.64% 150.15% 157.11% 34.59% 100.00%
NP 69,422 73,357 87,065 128,564 111,409 27,970 40,450 9.42%
  YoY % -5.36% -15.74% -32.28% 15.40% 298.31% -30.85% -
  Horiz. % 171.62% 181.35% 215.24% 317.83% 275.42% 69.15% 100.00%
NP to SH 68,782 68,784 83,653 122,218 108,120 24,637 36,069 11.35%
  YoY % -0.00% -17.77% -31.55% 13.04% 338.85% -31.69% -
  Horiz. % 190.70% 190.70% 231.92% 338.84% 299.76% 68.31% 100.00%
Tax Rate 5.00 % 32.45 % 26.08 % 24.65 % 28.32 % 25.73 % 40.91 % -29.54%
  YoY % -84.59% 24.42% 5.80% -12.96% 10.07% -37.11% -
  Horiz. % 12.22% 79.32% 63.75% 60.25% 69.23% 62.89% 100.00%
Total Cost 293,488 335,252 269,540 459,178 264,060 176,306 331,106 -1.99%
  YoY % -12.46% 24.38% -41.30% 73.89% 49.77% -46.75% -
  Horiz. % 88.64% 101.25% 81.41% 138.68% 79.75% 53.25% 100.00%
Net Worth 1,632,969 1,497,716 1,427,417 1,348,975 1,231,608 1,274,344 1,283,098 4.10%
  YoY % 9.03% 4.92% 5.81% 9.53% -3.35% -0.68% -
  Horiz. % 127.27% 116.73% 111.25% 105.13% 95.99% 99.32% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,632,969 1,497,716 1,427,417 1,348,975 1,231,608 1,274,344 1,283,098 4.10%
  YoY % 9.03% 4.92% 5.81% 9.53% -3.35% -0.68% -
  Horiz. % 127.27% 116.73% 111.25% 105.13% 95.99% 99.32% 100.00%
NOSH 1,237,098 1,109,419 1,106,525 1,105,717 1,089,919 1,061,954 1,069,249 2.46%
  YoY % 11.51% 0.26% 0.07% 1.45% 2.63% -0.68% -
  Horiz. % 115.70% 103.76% 103.49% 103.41% 101.93% 99.32% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.13 % 17.95 % 24.42 % 21.87 % 29.67 % 13.69 % 10.89 % 9.84%
  YoY % 6.57% -26.49% 11.66% -26.29% 116.73% 25.71% -
  Horiz. % 175.67% 164.83% 224.24% 200.83% 272.45% 125.71% 100.00%
ROE 4.21 % 4.59 % 5.86 % 9.06 % 8.78 % 1.93 % 2.81 % 6.97%
  YoY % -8.28% -21.67% -35.32% 3.19% 354.92% -31.32% -
  Horiz. % 149.82% 163.35% 208.54% 322.42% 312.46% 68.68% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 29.34 36.83 32.23 53.15 34.45 19.24 34.75 -2.78%
  YoY % -20.34% 14.27% -39.36% 54.28% 79.05% -44.63% -
  Horiz. % 84.43% 105.99% 92.75% 152.95% 99.14% 55.37% 100.00%
EPS 5.56 6.20 7.56 11.05 9.92 2.32 3.37 8.70%
  YoY % -10.32% -17.99% -31.58% 11.39% 327.59% -31.16% -
  Horiz. % 164.99% 183.98% 224.33% 327.89% 294.36% 68.84% 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 1.3200 1.3500 1.2900 1.2200 1.1300 1.2000 1.2000 1.60%
  YoY % -2.22% 4.65% 5.74% 7.96% -5.83% 0.00% -
  Horiz. % 110.00% 112.50% 107.50% 101.67% 94.17% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 24.91 28.05 24.48 40.34 25.77 14.02 25.50 -0.39%
  YoY % -11.19% 14.58% -39.32% 56.54% 83.81% -45.02% -
  Horiz. % 97.69% 110.00% 96.00% 158.20% 101.06% 54.98% 100.00%
EPS 4.72 4.72 5.74 8.39 7.42 1.69 2.48 11.32%
  YoY % 0.00% -17.77% -31.59% 13.07% 339.05% -31.85% -
  Horiz. % 190.32% 190.32% 231.45% 338.31% 299.19% 68.15% 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 1.1208 1.0280 0.9797 0.9259 0.8453 0.8747 0.8807 4.10%
  YoY % 9.03% 4.93% 5.81% 9.54% -3.36% -0.68% -
  Horiz. % 127.26% 116.73% 111.24% 105.13% 95.98% 99.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.4300 2.2500 1.8900 1.5600 1.4000 1.1800 1.0500 -
P/RPS 4.87 6.11 5.86 2.93 4.06 6.13 3.02 8.29%
  YoY % -20.29% 4.27% 100.00% -27.83% -33.77% 102.98% -
  Horiz. % 161.26% 202.32% 194.04% 97.02% 134.44% 202.98% 100.00%
P/EPS 25.72 36.29 25.00 14.11 14.11 50.86 31.13 -3.13%
  YoY % -29.13% 45.16% 77.18% 0.00% -72.26% 63.38% -
  Horiz. % 82.62% 116.58% 80.31% 45.33% 45.33% 163.38% 100.00%
EY 3.89 2.76 4.00 7.09 7.09 1.97 3.21 3.25%
  YoY % 40.94% -31.00% -43.58% 0.00% 259.90% -38.63% -
  Horiz. % 121.18% 85.98% 124.61% 220.87% 220.87% 61.37% 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 1.08 1.67 1.47 1.28 1.24 0.98 0.87 3.67%
  YoY % -35.33% 13.61% 14.84% 3.23% 26.53% 12.64% -
  Horiz. % 124.14% 191.95% 168.97% 147.13% 142.53% 112.64% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 26/02/14 25/02/13 27/02/12 25/02/11 23/02/10 -
Price 1.5700 2.2500 1.9800 1.5500 1.5700 1.1600 0.9900 -
P/RPS 5.35 6.11 6.14 2.92 4.56 6.03 2.85 11.06%
  YoY % -12.44% -0.49% 110.27% -35.96% -24.38% 111.58% -
  Horiz. % 187.72% 214.39% 215.44% 102.46% 160.00% 211.58% 100.00%
P/EPS 28.24 36.29 26.19 14.02 15.83 50.00 29.35 -0.64%
  YoY % -22.18% 38.56% 86.80% -11.43% -68.34% 70.36% -
  Horiz. % 96.22% 123.65% 89.23% 47.77% 53.94% 170.36% 100.00%
EY 3.54 2.76 3.82 7.13 6.32 2.00 3.41 0.63%
  YoY % 28.26% -27.75% -46.42% 12.82% 216.00% -41.35% -
  Horiz. % 103.81% 80.94% 112.02% 209.09% 185.34% 58.65% 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 1.19 1.67 1.53 1.27 1.39 0.97 0.83 6.19%
  YoY % -28.74% 9.15% 20.47% -8.63% 43.30% 16.87% -
  Horiz. % 143.37% 201.20% 184.34% 153.01% 167.47% 116.87% 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.
 


 

384  359  519  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers