Highlights

[E&O] YoY Cumulative 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 -     60.46%    YoY -     -33.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 242,587 154,598 207,038 169,666 296,199 158,482 112,124 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 17,124 51,019 64,597 59,864 92,337 88,892 22,711 -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 -9,467 -3,339 -21,841 -14,652 -23,765 -21,860 -4,768 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 7,657 47,680 42,756 45,212 68,572 67,032 17,943 -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 7,069 47,706 40,198 43,677 65,247 65,728 15,313 -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 234,930 106,918 164,282 124,454 227,627 91,450 94,181 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 0.43 % 2.90 % 2.65 % 3.04 % 4.80 % 4.84 % 1.15 % -15.11%
  YoY % -85.17% 9.43% -12.83% -36.67% -0.83% 320.87% -
  Horiz. % 37.39% 252.17% 230.43% 264.35% 417.39% 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 19.22 12.61 18.70 15.34 26.78 14.59 10.62 10.38%
  YoY % 52.42% -32.57% 21.90% -42.72% 83.55% 37.38% -
  Horiz. % 180.98% 118.74% 176.08% 144.44% 252.17% 137.38% 100.00%
EPS 0.56 3.89 3.63 3.95 5.90 6.05 1.45 -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 16.65 10.61 14.21 11.65 20.33 10.88 7.70 13.70%
  YoY % 56.93% -25.33% 21.97% -42.70% 86.86% 41.30% -
  Horiz. % 216.23% 137.79% 184.55% 151.30% 264.03% 141.30% 100.00%
EPS 0.49 3.27 2.76 3.00 4.48 4.51 1.05 -11.92%
  YoY % -85.02% 18.48% -8.00% -33.04% -0.67% 329.52% -
  Horiz. % 46.67% 311.43% 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 8.74 12.53 15.35 13.36 6.16 10.01 11.11 -3.92%
  YoY % -30.25% -18.37% 14.90% 116.88% -38.46% -9.90% -
  Horiz. % 78.67% 112.78% 138.16% 120.25% 55.45% 90.10% 100.00%
P/EPS 300.00 40.62 79.06 51.90 27.97 24.13 81.38 24.26%
  YoY % 638.55% -48.62% 52.33% 85.56% 15.91% -70.35% -
  Horiz. % 368.64% 49.91% 97.15% 63.77% 34.37% 29.65% 100.00%
EY 0.33 2.46 1.26 1.93 3.58 4.14 1.23 -19.67%
  YoY % -86.59% 95.24% -34.72% -46.09% -13.53% 236.59% -
  Horiz. % 26.83% 200.00% 102.44% 156.91% 291.06% 336.59% 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 7.91 12.30 13.64 12.71 6.05 9.53 11.02 -5.37%
  YoY % -35.69% -9.82% 7.32% 110.08% -36.52% -13.52% -
  Horiz. % 71.78% 111.62% 123.77% 115.34% 54.90% 86.48% 100.00%
P/EPS 271.43 39.85 70.25 49.37 27.46 22.98 80.69 22.38%
  YoY % 581.13% -43.27% 42.29% 79.79% 19.50% -71.52% -
  Horiz. % 336.39% 49.39% 87.06% 61.18% 34.03% 28.48% 100.00%
EY 0.37 2.51 1.42 2.03 3.64 4.35 1.24 -18.24%
  YoY % -85.26% 76.76% -30.05% -44.23% -16.32% 250.81% -
  Horiz. % 29.84% 202.42% 114.52% 163.71% 293.55% 350.81% 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.
 


 

337  274  535  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.55+0.10 
 ICON 0.39+0.27 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers