Highlights

[E&O] YoY Quarter Result on 2015-06-30 [#1]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -76.86%    YoY -     22.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 199,995 173,439 163,312 68,890 129,744 94,991 139,521 6.18%
  YoY % 15.31% 6.20% 137.06% -46.90% 36.59% -31.92% -
  Horiz. % 143.34% 124.31% 117.05% 49.38% 92.99% 68.08% 100.00%
PBT 29,545 34,794 10,639 24,603 33,208 34,582 40,840 -5.25%
  YoY % -15.09% 227.04% -56.76% -25.91% -3.97% -15.32% -
  Horiz. % 72.34% 85.20% 26.05% 60.24% 81.31% 84.68% 100.00%
Tax -14,088 -12,055 -6,827 -1,261 -12,640 -6,778 -9,236 7.29%
  YoY % -16.86% -76.58% -441.40% 90.02% -86.49% 26.61% -
  Horiz. % 152.53% 130.52% 73.92% 13.65% 136.86% 73.39% 100.00%
NP 15,457 22,739 3,812 23,342 20,568 27,804 31,604 -11.23%
  YoY % -32.02% 496.51% -83.67% 13.49% -26.03% -12.02% -
  Horiz. % 48.91% 71.95% 12.06% 73.86% 65.08% 87.98% 100.00%
NP to SH 14,120 21,240 3,237 23,259 18,960 27,220 30,318 -11.95%
  YoY % -33.52% 556.16% -86.08% 22.67% -30.35% -10.22% -
  Horiz. % 46.57% 70.06% 10.68% 76.72% 62.54% 89.78% 100.00%
Tax Rate 47.68 % 34.65 % 64.17 % 5.13 % 38.06 % 19.60 % 22.62 % 13.23%
  YoY % 37.60% -46.00% 1,150.88% -86.52% 94.18% -13.35% -
  Horiz. % 210.79% 153.18% 283.69% 22.68% 168.26% 86.65% 100.00%
Total Cost 184,538 150,700 159,500 45,548 109,176 67,187 107,917 9.35%
  YoY % 22.45% -5.52% 250.18% -58.28% 62.50% -37.74% -
  Horiz. % 171.00% 139.64% 147.80% 42.21% 101.17% 62.26% 100.00%
Net Worth 1,855,274 1,778,530 1,630,949 1,628,130 1,496,842 1,416,325 1,327,795 5.73%
  YoY % 4.32% 9.05% 0.17% 8.77% 5.68% 6.67% -
  Horiz. % 139.73% 133.95% 122.83% 122.62% 112.73% 106.67% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,855,274 1,778,530 1,630,949 1,628,130 1,496,842 1,416,325 1,327,795 5.73%
  YoY % 4.32% 9.05% 0.17% 8.77% 5.68% 6.67% -
  Horiz. % 139.73% 133.95% 122.83% 122.62% 112.73% 106.67% 100.00%
NOSH 1,297,395 1,279,518 1,245,000 1,224,157 1,108,771 1,106,504 1,106,496 2.69%
  YoY % 1.40% 2.77% 1.70% 10.41% 0.20% 0.00% -
  Horiz. % 117.25% 115.64% 112.52% 110.63% 100.21% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 7.73 % 13.11 % 2.33 % 33.88 % 15.85 % 29.27 % 22.65 % -16.40%
  YoY % -41.04% 462.66% -93.12% 113.75% -45.85% 29.23% -
  Horiz. % 34.13% 57.88% 10.29% 149.58% 69.98% 129.23% 100.00%
ROE 0.76 % 1.19 % 0.20 % 1.43 % 1.27 % 1.92 % 2.28 % -16.72%
  YoY % -36.13% 495.00% -86.01% 12.60% -33.85% -15.79% -
  Horiz. % 33.33% 52.19% 8.77% 62.72% 55.70% 84.21% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 15.42 13.56 13.12 5.63 11.70 8.58 12.61 3.41%
  YoY % 13.72% 3.35% 133.04% -51.88% 36.36% -31.96% -
  Horiz. % 122.28% 107.53% 104.04% 44.65% 92.78% 68.04% 100.00%
EPS 1.09 1.66 0.26 1.90 1.71 2.46 2.74 -14.24%
  YoY % -34.34% 538.46% -86.32% 11.11% -30.49% -10.22% -
  Horiz. % 39.78% 60.58% 9.49% 69.34% 62.41% 89.78% 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 1.4300 1.3900 1.3100 1.3300 1.3500 1.2800 1.2000 2.96%
  YoY % 2.88% 6.11% -1.50% -1.48% 5.47% 6.67% -
  Horiz. % 119.17% 115.83% 109.17% 110.83% 112.50% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.73 11.90 11.21 4.73 8.91 6.52 9.58 6.18%
  YoY % 15.38% 6.16% 137.00% -46.91% 36.66% -31.94% -
  Horiz. % 143.32% 124.22% 117.01% 49.37% 93.01% 68.06% 100.00%
EPS 0.97 1.46 0.22 1.60 1.30 1.87 2.08 -11.93%
  YoY % -33.56% 563.64% -86.25% 23.08% -30.48% -10.10% -
  Horiz. % 46.63% 70.19% 10.58% 76.92% 62.50% 89.90% 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 1.2734 1.2207 1.1194 1.1175 1.0274 0.9721 0.9114 5.73%
  YoY % 4.32% 9.05% 0.17% 8.77% 5.69% 6.66% -
  Horiz. % 139.72% 133.94% 122.82% 122.61% 112.73% 106.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.5700 1.7000 1.6600 1.7000 2.7500 2.0000 1.4000 -
P/RPS 10.18 12.54 12.65 30.21 23.50 23.30 11.10 -1.43%
  YoY % -18.82% -0.87% -58.13% 28.55% 0.86% 109.91% -
  Horiz. % 91.71% 112.97% 113.96% 272.16% 211.71% 209.91% 100.00%
P/EPS 144.26 102.41 638.46 89.47 160.82 81.30 51.09 18.88%
  YoY % 40.87% -83.96% 613.60% -44.37% 97.81% 59.13% -
  Horiz. % 282.36% 200.45% 1,249.68% 175.12% 314.78% 159.13% 100.00%
EY 0.69 0.98 0.16 1.12 0.62 1.23 1.96 -15.96%
  YoY % -29.59% 512.50% -85.71% 80.65% -49.59% -37.24% -
  Horiz. % 35.20% 50.00% 8.16% 57.14% 31.63% 62.76% 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 1.10 1.22 1.27 1.28 2.04 1.56 1.17 -1.02%
  YoY % -9.84% -3.94% -0.78% -37.25% 30.77% 33.33% -
  Horiz. % 94.02% 104.27% 108.55% 109.40% 174.36% 133.33% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 20/08/18 29/08/17 25/08/16 24/08/15 26/08/14 26/08/13 17/08/12 -
Price 1.5200 1.5100 1.6900 1.5000 2.9300 2.0800 1.6200 -
P/RPS 9.86 11.14 12.88 26.65 25.04 24.23 12.85 -4.32%
  YoY % -11.49% -13.51% -51.67% 6.43% 3.34% 88.56% -
  Horiz. % 76.73% 86.69% 100.23% 207.39% 194.86% 188.56% 100.00%
P/EPS 139.66 90.96 650.00 78.95 171.35 84.55 59.12 15.40%
  YoY % 53.54% -86.01% 723.31% -53.92% 102.66% 43.01% -
  Horiz. % 236.23% 153.86% 1,099.46% 133.54% 289.83% 143.01% 100.00%
EY 0.72 1.10 0.15 1.27 0.58 1.18 1.69 -13.25%
  YoY % -34.55% 633.33% -88.19% 118.97% -50.85% -30.18% -
  Horiz. % 42.60% 65.09% 8.88% 75.15% 34.32% 69.82% 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 1.06 1.09 1.29 1.13 2.17 1.63 1.35 -3.95%
  YoY % -2.75% -15.50% 14.16% -47.93% 33.13% 20.74% -
  Horiz. % 78.52% 80.74% 95.56% 83.70% 160.74% 120.74% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers