Highlights

[E&O] YoY Cumulative Quarter Result on 2015-03-31 [#4]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 25-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     194.81%    YoY -     34.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 981,265 704,764 422,183 449,497 497,141 605,536 492,151 12.18%
  YoY % 39.23% 66.93% -6.08% -9.58% -17.90% 23.04% -
  Horiz. % 199.38% 143.20% 85.78% 91.33% 101.01% 123.04% 100.00%
PBT 197,272 125,296 54,755 202,136 167,173 187,271 171,172 2.39%
  YoY % 57.44% 128.83% -72.91% 20.91% -10.73% 9.41% -
  Horiz. % 115.25% 73.20% 31.99% 118.09% 97.66% 109.41% 100.00%
Tax -81,011 -34,380 -15,926 -45,470 -47,389 -50,505 -43,433 10.94%
  YoY % -135.63% -115.87% 64.97% 4.05% 6.17% -16.28% -
  Horiz. % 186.52% 79.16% 36.67% 104.69% 109.11% 116.28% 100.00%
NP 116,261 90,916 38,829 156,666 119,784 136,766 127,739 -1.56%
  YoY % 27.88% 134.14% -75.22% 30.79% -12.42% 7.07% -
  Horiz. % 91.01% 71.17% 30.40% 122.65% 93.77% 107.07% 100.00%
NP to SH 100,790 86,604 37,191 152,088 113,239 129,556 123,296 -3.30%
  YoY % 16.38% 132.86% -75.55% 34.31% -12.59% 5.08% -
  Horiz. % 81.75% 70.24% 30.16% 123.35% 91.84% 105.08% 100.00%
Tax Rate 41.07 % 27.44 % 29.09 % 22.49 % 28.35 % 26.97 % 25.37 % 8.36%
  YoY % 49.67% -5.67% 29.35% -20.67% 5.12% 6.31% -
  Horiz. % 161.88% 108.16% 114.66% 88.65% 111.75% 106.31% 100.00%
Total Cost 865,004 613,848 383,354 292,831 377,357 468,770 364,412 15.49%
  YoY % 40.92% 60.13% 30.91% -22.40% -19.50% 28.64% -
  Horiz. % 237.37% 168.45% 105.20% 80.36% 103.55% 128.64% 100.00%
Net Worth 1,847,395 1,696,332 1,623,297 1,490,464 1,471,758 1,393,848 1,279,393 6.31%
  YoY % 8.91% 4.50% 8.91% 1.27% 5.59% 8.95% -
  Horiz. % 144.40% 132.59% 126.88% 116.50% 115.04% 108.95% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - 24,783 - 33,197 49,780 46,473 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.31% 7.11% -
  Horiz. % 0.00% 0.00% 53.33% 0.00% 71.43% 107.11% 100.00%
Div Payout % - % - % 66.64 % - % 29.32 % 38.42 % 37.69 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -23.69% 1.94% -
  Horiz. % 0.00% 0.00% 176.81% 0.00% 77.79% 101.94% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,847,395 1,696,332 1,623,297 1,490,464 1,471,758 1,393,848 1,279,393 6.31%
  YoY % 8.91% 4.50% 8.91% 1.27% 5.59% 8.95% -
  Horiz. % 144.40% 132.59% 126.88% 116.50% 115.04% 108.95% 100.00%
NOSH 1,300,983 1,256,542 1,239,158 1,137,759 1,106,585 1,106,228 1,093,498 2.94%
  YoY % 3.54% 1.40% 8.91% 2.82% 0.03% 1.16% -
  Horiz. % 118.97% 114.91% 113.32% 104.05% 101.20% 101.16% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 11.85 % 12.90 % 9.20 % 34.85 % 24.09 % 22.59 % 25.96 % -12.25%
  YoY % -8.14% 40.22% -73.60% 44.67% 6.64% -12.98% -
  Horiz. % 45.65% 49.69% 35.44% 134.24% 92.80% 87.02% 100.00%
ROE 5.46 % 5.11 % 2.29 % 10.20 % 7.69 % 9.29 % 9.64 % -9.04%
  YoY % 6.85% 123.14% -77.55% 32.64% -17.22% -3.63% -
  Horiz. % 56.64% 53.01% 23.76% 105.81% 79.77% 96.37% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 75.42 56.09 34.07 39.51 44.93 54.74 45.01 8.98%
  YoY % 34.46% 64.63% -13.77% -12.06% -17.92% 21.62% -
  Horiz. % 167.56% 124.62% 75.69% 87.78% 99.82% 121.62% 100.00%
EPS 7.71 6.89 3.00 12.45 10.24 11.71 11.27 -6.13%
  YoY % 11.90% 129.67% -75.90% 21.58% -12.55% 3.90% -
  Horiz. % 68.41% 61.14% 26.62% 110.47% 90.86% 103.90% 100.00%
DPS 0.00 0.00 2.00 0.00 3.00 4.50 4.25 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.33% 5.88% -
  Horiz. % 0.00% 0.00% 47.06% 0.00% 70.59% 105.88% 100.00%
NAPS 1.4200 1.3500 1.3100 1.3100 1.3300 1.2600 1.1700 3.28%
  YoY % 5.19% 3.05% 0.00% -1.50% 5.56% 7.69% -
  Horiz. % 121.37% 115.38% 111.97% 111.97% 113.68% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 67.35 48.37 28.98 30.85 34.12 41.56 33.78 12.18%
  YoY % 39.24% 66.91% -6.06% -9.58% -17.90% 23.03% -
  Horiz. % 199.38% 143.19% 85.79% 91.33% 101.01% 123.03% 100.00%
EPS 6.92 5.94 2.55 10.44 7.77 8.89 8.46 -3.29%
  YoY % 16.50% 132.94% -75.57% 34.36% -12.60% 5.08% -
  Horiz. % 81.80% 70.21% 30.14% 123.40% 91.84% 105.08% 100.00%
DPS 0.00 0.00 1.70 0.00 2.28 3.42 3.19 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.33% 7.21% -
  Horiz. % 0.00% 0.00% 53.29% 0.00% 71.47% 107.21% 100.00%
NAPS 1.2680 1.1643 1.1142 1.0230 1.0102 0.9567 0.8781 6.31%
  YoY % 8.91% 4.50% 8.91% 1.27% 5.59% 8.95% -
  Horiz. % 144.40% 132.59% 126.89% 116.50% 115.04% 108.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.4200 1.9300 1.6500 2.0000 2.1200 1.5800 1.5000 -
P/RPS 1.88 3.44 4.84 5.06 4.72 2.89 3.33 -9.08%
  YoY % -45.35% -28.93% -4.35% 7.20% 63.32% -13.21% -
  Horiz. % 56.46% 103.30% 145.35% 151.95% 141.74% 86.79% 100.00%
P/EPS 18.33 28.00 54.98 14.96 20.72 13.49 13.30 5.49%
  YoY % -34.54% -49.07% 267.51% -27.80% 53.60% 1.43% -
  Horiz. % 137.82% 210.53% 413.38% 112.48% 155.79% 101.43% 100.00%
EY 5.46 3.57 1.82 6.68 4.83 7.41 7.52 -5.19%
  YoY % 52.94% 96.15% -72.75% 38.30% -34.82% -1.46% -
  Horiz. % 72.61% 47.47% 24.20% 88.83% 64.23% 98.54% 100.00%
DY 0.00 0.00 1.21 0.00 1.42 2.85 2.83 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.18% 0.71% -
  Horiz. % 0.00% 0.00% 42.76% 0.00% 50.18% 100.71% 100.00%
P/NAPS 1.00 1.43 1.26 1.53 1.59 1.25 1.28 -4.03%
  YoY % -30.07% 13.49% -17.65% -3.77% 27.20% -2.34% -
  Horiz. % 78.12% 111.72% 98.44% 119.53% 124.22% 97.66% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 23/05/17 26/05/16 25/05/15 23/05/14 27/05/13 28/05/12 -
Price 1.5500 1.8400 1.5500 1.8300 2.3200 2.0800 1.4100 -
P/RPS 2.06 3.28 4.55 4.63 5.16 3.80 3.13 -6.73%
  YoY % -37.20% -27.91% -1.73% -10.27% 35.79% 21.41% -
  Horiz. % 65.81% 104.79% 145.37% 147.92% 164.86% 121.41% 100.00%
P/EPS 20.01 26.70 51.64 13.69 22.67 17.76 12.51 8.14%
  YoY % -25.06% -48.30% 277.21% -39.61% 27.65% 41.97% -
  Horiz. % 159.95% 213.43% 412.79% 109.43% 181.22% 141.97% 100.00%
EY 5.00 3.75 1.94 7.30 4.41 5.63 8.00 -7.53%
  YoY % 33.33% 93.30% -73.42% 65.53% -21.67% -29.62% -
  Horiz. % 62.50% 46.88% 24.25% 91.25% 55.12% 70.38% 100.00%
DY 0.00 0.00 1.29 0.00 1.29 2.16 3.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.28% -28.24% -
  Horiz. % 0.00% 0.00% 42.86% 0.00% 42.86% 71.76% 100.00%
P/NAPS 1.09 1.36 1.18 1.40 1.74 1.65 1.21 -1.72%
  YoY % -19.85% 15.25% -15.71% -19.54% 5.45% 36.36% -
  Horiz. % 90.08% 112.40% 97.52% 115.70% 143.80% 136.36% 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.
 


 

326  282  522  1145 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.405+0.285 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 

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