Highlights

[E&O] YoY Cumulative 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 -     40.49%    YoY -     13.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 272,183 306,457 267,454 440,807 281,602 153,208 278,668 -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 54,810 81,450 88,332 127,965 116,562 28,245 51,345 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 -2,743 -26,432 -23,033 -31,542 -33,005 -7,267 -21,007 -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 52,067 55,018 65,299 96,423 83,557 20,978 30,338 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 51,587 51,588 62,740 91,664 81,090 18,478 27,052 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 220,116 251,439 202,155 344,384 198,045 132,230 248,330 -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 3.16 % 3.44 % 4.40 % 6.80 % 6.58 % 1.45 % 2.11 % 6.96%
  YoY % -8.14% -21.82% -35.29% 3.34% 353.79% -31.28% -
  Horiz. % 149.76% 163.03% 208.53% 322.27% 311.85% 68.72% 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 22.00 27.62 24.17 39.87 25.84 14.43 26.06 -2.78%
  YoY % -20.35% 14.27% -39.38% 54.30% 79.07% -44.63% -
  Horiz. % 84.42% 105.99% 92.75% 152.99% 99.16% 55.37% 100.00%
EPS 4.17 4.65 5.67 8.29 7.44 1.74 2.53 8.68%
  YoY % -10.32% -17.99% -31.60% 11.42% 327.59% -31.23% -
  Horiz. % 164.82% 183.79% 224.11% 327.67% 294.07% 68.77% 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 18.68 21.03 18.36 30.26 19.33 10.52 19.13 -0.40%
  YoY % -11.17% 14.54% -39.33% 56.54% 83.75% -45.01% -
  Horiz. % 97.65% 109.93% 95.97% 158.18% 101.05% 54.99% 100.00%
EPS 3.54 3.54 4.31 6.29 5.57 1.27 1.86 11.32%
  YoY % 0.00% -17.87% -31.48% 12.93% 338.58% -31.72% -
  Horiz. % 190.32% 190.32% 231.72% 338.17% 299.46% 68.28% 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 6.50 8.15 7.82 3.91 5.42 8.18 4.03 8.29%
  YoY % -20.25% 4.22% 100.00% -27.86% -33.74% 102.98% -
  Horiz. % 161.29% 202.23% 194.04% 97.02% 134.49% 202.98% 100.00%
P/EPS 34.29 48.39 33.33 18.82 18.82 67.82 41.50 -3.13%
  YoY % -29.14% 45.18% 77.10% 0.00% -72.25% 63.42% -
  Horiz. % 82.63% 116.60% 80.31% 45.35% 45.35% 163.42% 100.00%
EY 2.92 2.07 3.00 5.31 5.31 1.47 2.41 3.25%
  YoY % 41.06% -31.00% -43.50% 0.00% 261.22% -39.00% -
  Horiz. % 121.16% 85.89% 124.48% 220.33% 220.33% 61.00% 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 1.08 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 7.14 8.15 8.19 3.89 6.08 8.04 3.80 11.08%
  YoY % -12.39% -0.49% 110.54% -36.02% -24.38% 111.58% -
  Horiz. % 187.89% 214.47% 215.53% 102.37% 160.00% 211.58% 100.00%
P/EPS 37.65 48.39 34.92 18.70 21.10 66.67 39.13 -0.64%
  YoY % -22.19% 38.57% 86.74% -11.37% -68.35% 70.38% -
  Horiz. % 96.22% 123.66% 89.24% 47.79% 53.92% 170.38% 100.00%
EY 2.66 2.07 2.86 5.35 4.74 1.50 2.56 0.64%
  YoY % 28.50% -27.62% -46.54% 12.87% 216.00% -41.41% -
  Horiz. % 103.91% 80.86% 111.72% 208.98% 185.16% 58.59% 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 1.19 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.
 


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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS