Highlights

[E&O] YoY Annualized Quarter Result on 2013-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -4.24%    YoY -     -31.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 647,870 362,910 408,609 356,605 587,742 375,469 204,277 21.19%
  YoY % 78.52% -11.18% 14.58% -39.33% 56.54% 83.80% -
  Horiz. % 317.15% 177.66% 200.03% 174.57% 287.72% 183.80% 100.00%
PBT 88,548 73,080 108,600 117,776 170,620 155,416 37,660 15.30%
  YoY % 21.17% -32.71% -7.79% -30.97% 9.78% 312.68% -
  Horiz. % 235.12% 194.05% 288.37% 312.74% 453.05% 412.68% 100.00%
Tax -34,408 -3,657 -35,242 -30,710 -42,056 -44,006 -9,689 23.49%
  YoY % -840.79% 89.62% -14.76% 26.98% 4.43% -354.18% -
  Horiz. % 355.11% 37.75% 363.73% 316.95% 434.04% 454.18% 100.00%
NP 54,140 69,422 73,357 87,065 128,564 111,409 27,970 11.62%
  YoY % -22.01% -5.36% -15.74% -32.28% 15.40% 298.31% -
  Horiz. % 193.56% 248.20% 262.27% 311.27% 459.64% 398.31% 100.00%
NP to SH 50,857 68,782 68,784 83,653 122,218 108,120 24,637 12.83%
  YoY % -26.06% -0.00% -17.77% -31.55% 13.04% 338.85% -
  Horiz. % 206.42% 279.18% 279.19% 339.54% 496.07% 438.85% 100.00%
Tax Rate 38.86 % 5.00 % 32.45 % 26.08 % 24.65 % 28.32 % 25.73 % 7.11%
  YoY % 677.20% -84.59% 24.42% 5.80% -12.96% 10.07% -
  Horiz. % 151.03% 19.43% 126.12% 101.36% 95.80% 110.07% 100.00%
Total Cost 593,730 293,488 335,252 269,540 459,178 264,060 176,306 22.41%
  YoY % 102.30% -12.46% 24.38% -41.30% 73.89% 49.77% -
  Horiz. % 336.76% 166.46% 190.15% 152.88% 260.44% 149.77% 100.00%
Net Worth 1,646,938 1,632,969 1,497,716 1,427,417 1,348,975 1,231,608 1,274,344 4.36%
  YoY % 0.86% 9.03% 4.92% 5.81% 9.53% -3.35% -
  Horiz. % 129.24% 128.14% 117.53% 112.01% 105.86% 96.65% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,646,938 1,632,969 1,497,716 1,427,417 1,348,975 1,231,608 1,274,344 4.36%
  YoY % 0.86% 9.03% 4.92% 5.81% 9.53% -3.35% -
  Horiz. % 129.24% 128.14% 117.53% 112.01% 105.86% 96.65% 100.00%
NOSH 1,257,205 1,237,098 1,109,419 1,106,525 1,105,717 1,089,919 1,061,954 2.85%
  YoY % 1.63% 11.51% 0.26% 0.07% 1.45% 2.63% -
  Horiz. % 118.39% 116.49% 104.47% 104.20% 104.12% 102.63% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.36 % 19.13 % 17.95 % 24.42 % 21.87 % 29.67 % 13.69 % -7.88%
  YoY % -56.30% 6.57% -26.49% 11.66% -26.29% 116.73% -
  Horiz. % 61.07% 139.74% 131.12% 178.38% 159.75% 216.73% 100.00%
ROE 3.09 % 4.21 % 4.59 % 5.86 % 9.06 % 8.78 % 1.93 % 8.15%
  YoY % -26.60% -8.28% -21.67% -35.32% 3.19% 354.92% -
  Horiz. % 160.10% 218.13% 237.82% 303.63% 469.43% 454.92% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 51.53 29.34 36.83 32.23 53.15 34.45 19.24 17.83%
  YoY % 75.63% -20.34% 14.27% -39.36% 54.28% 79.05% -
  Horiz. % 267.83% 152.49% 191.42% 167.52% 276.25% 179.05% 100.00%
EPS 4.05 5.56 6.20 7.56 11.05 9.92 2.32 9.72%
  YoY % -27.16% -10.32% -17.99% -31.58% 11.39% 327.59% -
  Horiz. % 174.57% 239.66% 267.24% 325.86% 476.29% 427.59% 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 1.3100 1.3200 1.3500 1.2900 1.2200 1.1300 1.2000 1.47%
  YoY % -0.76% -2.22% 4.65% 5.74% 7.96% -5.83% -
  Horiz. % 109.17% 110.00% 112.50% 107.50% 101.67% 94.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 44.47 24.91 28.05 24.48 40.34 25.77 14.02 21.19%
  YoY % 78.52% -11.19% 14.58% -39.32% 56.54% 83.81% -
  Horiz. % 317.19% 177.67% 200.07% 174.61% 287.73% 183.81% 100.00%
EPS 3.49 4.72 4.72 5.74 8.39 7.42 1.69 12.83%
  YoY % -26.06% 0.00% -17.77% -31.59% 13.07% 339.05% -
  Horiz. % 206.51% 279.29% 279.29% 339.64% 496.45% 439.05% 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 1.1304 1.1208 1.0280 0.9797 0.9259 0.8453 0.8747 4.36%
  YoY % 0.86% 9.03% 4.93% 5.81% 9.54% -3.36% -
  Horiz. % 129.23% 128.14% 117.53% 112.00% 105.85% 96.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.4500 1.4300 2.2500 1.8900 1.5600 1.4000 1.1800 -
P/RPS 2.81 4.87 6.11 5.86 2.93 4.06 6.13 -12.18%
  YoY % -42.30% -20.29% 4.27% 100.00% -27.83% -33.77% -
  Horiz. % 45.84% 79.45% 99.67% 95.60% 47.80% 66.23% 100.00%
P/EPS 35.84 25.72 36.29 25.00 14.11 14.11 50.86 -5.66%
  YoY % 39.35% -29.13% 45.16% 77.18% 0.00% -72.26% -
  Horiz. % 70.47% 50.57% 71.35% 49.15% 27.74% 27.74% 100.00%
EY 2.79 3.89 2.76 4.00 7.09 7.09 1.97 5.97%
  YoY % -28.28% 40.94% -31.00% -43.58% 0.00% 259.90% -
  Horiz. % 141.62% 197.46% 140.10% 203.05% 359.90% 359.90% 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 1.11 1.08 1.67 1.47 1.28 1.24 0.98 2.10%
  YoY % 2.78% -35.33% 13.61% 14.84% 3.23% 26.53% -
  Horiz. % 113.27% 110.20% 170.41% 150.00% 130.61% 126.53% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 27/02/15 26/02/14 25/02/13 27/02/12 25/02/11 -
Price 1.9400 1.5700 2.2500 1.9800 1.5500 1.5700 1.1600 -
P/RPS 3.76 5.35 6.11 6.14 2.92 4.56 6.03 -7.56%
  YoY % -29.72% -12.44% -0.49% 110.27% -35.96% -24.38% -
  Horiz. % 62.35% 88.72% 101.33% 101.82% 48.42% 75.62% 100.00%
P/EPS 47.96 28.24 36.29 26.19 14.02 15.83 50.00 -0.69%
  YoY % 69.83% -22.18% 38.56% 86.80% -11.43% -68.34% -
  Horiz. % 95.92% 56.48% 72.58% 52.38% 28.04% 31.66% 100.00%
EY 2.09 3.54 2.76 3.82 7.13 6.32 2.00 0.74%
  YoY % -40.96% 28.26% -27.75% -46.42% 12.82% 216.00% -
  Horiz. % 104.50% 177.00% 138.00% 191.00% 356.50% 316.00% 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 1.48 1.19 1.67 1.53 1.27 1.39 0.97 7.29%
  YoY % 24.37% -28.74% 9.15% 20.47% -8.63% 43.30% -
  Horiz. % 152.58% 122.68% 172.16% 157.73% 130.93% 143.30% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS