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 - 1,456,936
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.
 


 

233  266  532  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.335-0.04 
 HSI-H6Q 0.30+0.005 
 HSI-C5J 0.25+0.005 
 LAMBO 0.065+0.005 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 HSI-H8G 0.905-0.255 
 FOCUS 0.15+0.005 
 BJLAND 0.195+0.005 
 HANDAL 0.45-0.025 

TOP ARTICLES

1. Land & General Bhd (L&G) - IS READY FOR BOTTOM UP LogicTrading Analysis
2. Is AirAsia Group Bhd A Great Bargain Now? - Ian Tai Good Articles to Share
3. GCB 近来股价一直跌,技术图形出现了什么问题。。。? MYtraderview 一个马来西亚股市交易员的征战日志
4. 【小男人】沉默中爆发 【小男人投资理财】
5. 【Stock Rider 股市骑士】一文告诉你,庄家出货的四大套路! 【Stock Rider 股市骑士】
6. Gamuda Berhad - Fair Outcome For Takeover PublicInvest Research
7. 5G大数据浪潮下的KRONO(0176) Lifeinvest
8. [转贴] 比选股更重要的事 - 蛤蜊先生 Good Articles to Share
Partners & Brokers