Highlights

[E&O] YoY 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 -     -39.54%    YoY -     -52.88%
Quarter Report


View:


Show?  YoY % Horiz. %

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 79,275 85,708 77,294 74,675 156,678 82,599 65,814 3.15%
  YoY % -7.51% 10.89% 3.51% -52.34% 89.69% 25.50% -
  Horiz. % 120.45% 130.23% 117.44% 113.46% 238.06% 125.50% 100.00%
PBT 6,485 26,416 31,389 25,282 51,497 18,202 5,150 3.91%
  YoY % -75.45% -15.84% 24.16% -50.91% 182.92% 253.44% -
  Horiz. % 125.92% 512.93% 609.50% 490.91% 999.94% 353.44% 100.00%
Tax -2,640 -2,078 -9,201 -7,874 -14,529 -3,783 671 -
  YoY % -27.05% 77.42% -16.85% 45.80% -284.06% -663.79% -
  Horiz. % -393.44% -309.69% -1,371.24% -1,173.47% -2,165.28% -563.79% 100.00%
NP 3,845 24,338 22,188 17,408 36,968 14,419 5,821 -6.67%
  YoY % -84.20% 9.69% 27.46% -52.91% 156.38% 147.71% -
  Horiz. % 66.05% 418.11% 381.17% 299.06% 635.08% 247.71% 100.00%
NP to SH 3,832 24,447 21,238 16,457 34,929 13,836 5,085 -4.60%
  YoY % -84.33% 15.11% 29.05% -52.88% 152.45% 172.09% -
  Horiz. % 75.36% 480.77% 417.66% 323.64% 686.90% 272.09% 100.00%
Tax Rate 40.71 % 7.87 % 29.31 % 31.14 % 28.21 % 20.78 % -13.03 % -
  YoY % 417.28% -73.15% -5.88% 10.39% 35.76% 259.48% -
  Horiz. % -312.43% -60.40% -224.94% -238.99% -216.50% -159.48% 100.00%
Total Cost 75,430 61,370 55,106 57,267 119,710 68,180 59,993 3.89%
  YoY % 22.91% 11.37% -3.77% -52.16% 75.58% 13.65% -
  Horiz. % 125.73% 102.30% 91.85% 95.46% 199.54% 113.65% 100.00%
Net Worth 1,647,759 1,646,179 1,523,353 1,435,845 1,359,578 1,361,811 1,334,812 3.57%
  YoY % 0.10% 8.06% 6.09% 5.61% -0.16% 2.02% -
  Horiz. % 123.45% 123.33% 114.12% 107.57% 101.86% 102.02% 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 1,647,759 1,646,179 1,523,353 1,435,845 1,359,578 1,361,811 1,334,812 3.57%
  YoY % 0.10% 8.06% 6.09% 5.61% -0.16% 2.02% -
  Horiz. % 123.45% 123.33% 114.12% 107.57% 101.86% 102.02% 100.00%
NOSH 1,277,333 1,228,492 1,111,937 1,104,496 1,105,348 1,089,448 1,059,375 3.16%
  YoY % 3.98% 10.48% 0.67% -0.08% 1.46% 2.84% -
  Horiz. % 120.57% 115.96% 104.96% 104.26% 104.34% 102.84% 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 4.85 % 28.40 % 28.71 % 23.31 % 23.59 % 17.46 % 8.84 % -9.51%
  YoY % -82.92% -1.08% 23.17% -1.19% 35.11% 97.51% -
  Horiz. % 54.86% 321.27% 324.77% 263.69% 266.86% 197.51% 100.00%
ROE 0.23 % 1.49 % 1.39 % 1.15 % 2.57 % 1.02 % 0.38 % -8.02%
  YoY % -84.56% 7.19% 20.87% -55.25% 151.96% 168.42% -
  Horiz. % 60.53% 392.11% 365.79% 302.63% 676.32% 268.42% 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 6.21 6.98 6.95 6.76 14.17 7.58 6.21 -
  YoY % -11.03% 0.43% 2.81% -52.29% 86.94% 22.06% -
  Horiz. % 100.00% 112.40% 111.92% 108.86% 228.18% 122.06% 100.00%
EPS 0.30 1.99 1.91 1.49 3.16 1.27 0.48 -7.53%
  YoY % -84.92% 4.19% 28.19% -52.85% 148.82% 164.58% -
  Horiz. % 62.50% 414.58% 397.92% 310.42% 658.33% 264.58% 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 5.44 5.88 5.31 5.13 10.75 5.67 4.52 3.13%
  YoY % -7.48% 10.73% 3.51% -52.28% 89.59% 25.44% -
  Horiz. % 120.35% 130.09% 117.48% 113.50% 237.83% 125.44% 100.00%
EPS 0.26 1.68 1.46 1.13 2.40 0.95 0.35 -4.83%
  YoY % -84.52% 15.07% 29.20% -52.92% 152.63% 171.43% -
  Horiz. % 74.29% 480.00% 417.14% 322.86% 685.71% 271.43% 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 1.1310 1.1299 1.0456 0.9855 0.9332 0.9347 0.9162 3.57%
  YoY % 0.10% 8.06% 6.10% 5.60% -0.16% 2.02% -
  Horiz. % 123.44% 123.32% 114.12% 107.56% 101.86% 102.02% 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 27.07 22.65 41.29 30.32 11.64 19.26 18.99 6.08%
  YoY % 19.51% -45.14% 36.18% 160.48% -39.56% 1.42% -
  Horiz. % 142.55% 119.27% 217.43% 159.66% 61.30% 101.42% 100.00%
P/EPS 560.00 79.40 150.26 137.58 52.22 114.96 245.83 14.69%
  YoY % 605.29% -47.16% 9.22% 163.46% -54.58% -53.24% -
  Horiz. % 227.80% 32.30% 61.12% 55.97% 21.24% 46.76% 100.00%
EY 0.18 1.26 0.67 0.73 1.92 0.87 0.41 -12.81%
  YoY % -85.71% 88.06% -8.22% -61.98% 120.69% 112.20% -
  Horiz. % 43.90% 307.32% 163.41% 178.05% 468.29% 212.20% 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 24.49 22.22 36.68 28.84 11.43 18.33 18.83 4.47%
  YoY % 10.22% -39.42% 27.18% 152.32% -37.64% -2.66% -
  Horiz. % 130.06% 118.00% 194.80% 153.16% 60.70% 97.34% 100.00%
P/EPS 506.67 77.89 133.51 130.87 51.27 109.45 243.75 12.96%
  YoY % 550.49% -41.66% 2.02% 155.26% -53.16% -55.10% -
  Horiz. % 207.86% 31.95% 54.77% 53.69% 21.03% 44.90% 100.00%
EY 0.20 1.28 0.75 0.76 1.95 0.91 0.41 -11.27%
  YoY % -84.37% 70.67% -1.32% -61.03% 114.29% 121.95% -
  Horiz. % 48.78% 312.20% 182.93% 185.37% 475.61% 221.95% 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.
 


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
 
 

114  859  445  953 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.17+0.045 
 KANGER 0.275-0.035 
 PASUKGB 0.10-0.025 
 XOX 0.175-0.01 
 IRIS 0.28-0.04 
 BINTAI 0.735-0.04 
 VSOLAR 0.04-0.005 
 SOLUTN 0.70+0.01 
 PHB 0.0250.00 
 IKHMAS 0.19+0.005 

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!
PARTNERS & BROKERS