Highlights

[E&O] YoY Quarter Result on 2014-09-30 [#2]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     12.01%    YoY -     29.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 195,880 79,275 85,708 77,294 74,675 156,678 82,599 15.46%
  YoY % 147.09% -7.51% 10.89% 3.51% -52.34% 89.69% -
  Horiz. % 237.15% 95.98% 103.76% 93.58% 90.41% 189.69% 100.00%
PBT 32,294 6,485 26,416 31,389 25,282 51,497 18,202 10.02%
  YoY % 397.98% -75.45% -15.84% 24.16% -50.91% 182.92% -
  Horiz. % 177.42% 35.63% 145.13% 172.45% 138.90% 282.92% 100.00%
Tax -11,252 -2,640 -2,078 -9,201 -7,874 -14,529 -3,783 19.90%
  YoY % -326.21% -27.05% 77.42% -16.85% 45.80% -284.06% -
  Horiz. % 297.44% 69.79% 54.93% 243.22% 208.14% 384.06% 100.00%
NP 21,042 3,845 24,338 22,188 17,408 36,968 14,419 6.50%
  YoY % 447.26% -84.20% 9.69% 27.46% -52.91% 156.38% -
  Horiz. % 145.93% 26.67% 168.79% 153.88% 120.73% 256.38% 100.00%
NP to SH 19,675 3,832 24,447 21,238 16,457 34,929 13,836 6.04%
  YoY % 413.44% -84.33% 15.11% 29.05% -52.88% 152.45% -
  Horiz. % 142.20% 27.70% 176.69% 153.50% 118.94% 252.45% 100.00%
Tax Rate 34.84 % 40.71 % 7.87 % 29.31 % 31.14 % 28.21 % 20.78 % 8.99%
  YoY % -14.42% 417.28% -73.15% -5.88% 10.39% 35.76% -
  Horiz. % 167.66% 195.91% 37.87% 141.05% 149.86% 135.76% 100.00%
Total Cost 174,838 75,430 61,370 55,106 57,267 119,710 68,180 16.98%
  YoY % 131.79% 22.91% 11.37% -3.77% -52.16% 75.58% -
  Horiz. % 256.44% 110.63% 90.01% 80.82% 83.99% 175.58% 100.00%
Net Worth 1,809,237 1,647,759 1,646,179 1,523,353 1,435,845 1,359,578 1,361,811 4.84%
  YoY % 9.80% 0.10% 8.06% 6.09% 5.61% -0.16% -
  Horiz. % 132.86% 121.00% 120.88% 111.86% 105.44% 99.84% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,809,237 1,647,759 1,646,179 1,523,353 1,435,845 1,359,578 1,361,811 4.84%
  YoY % 9.80% 0.10% 8.06% 6.09% 5.61% -0.16% -
  Horiz. % 132.86% 121.00% 120.88% 111.86% 105.44% 99.84% 100.00%
NOSH 1,320,611 1,277,333 1,228,492 1,111,937 1,104,496 1,105,348 1,089,448 3.26%
  YoY % 3.39% 3.98% 10.48% 0.67% -0.08% 1.46% -
  Horiz. % 121.22% 117.25% 112.76% 102.06% 101.38% 101.46% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.74 % 4.85 % 28.40 % 28.71 % 23.31 % 23.59 % 17.46 % -7.77%
  YoY % 121.44% -82.92% -1.08% 23.17% -1.19% 35.11% -
  Horiz. % 61.51% 27.78% 162.66% 164.43% 133.51% 135.11% 100.00%
ROE 1.09 % 0.23 % 1.49 % 1.39 % 1.15 % 2.57 % 1.02 % 1.11%
  YoY % 373.91% -84.56% 7.19% 20.87% -55.25% 151.96% -
  Horiz. % 106.86% 22.55% 146.08% 136.27% 112.75% 251.96% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 14.83 6.21 6.98 6.95 6.76 14.17 7.58 11.82%
  YoY % 138.81% -11.03% 0.43% 2.81% -52.29% 86.94% -
  Horiz. % 195.65% 81.93% 92.08% 91.69% 89.18% 186.94% 100.00%
EPS 1.49 0.30 1.99 1.91 1.49 3.16 1.27 2.70%
  YoY % 396.67% -84.92% 4.19% 28.19% -52.85% 148.82% -
  Horiz. % 117.32% 23.62% 156.69% 150.39% 117.32% 248.82% 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 1.3700 1.2900 1.3400 1.3700 1.3000 1.2300 1.2500 1.54%
  YoY % 6.20% -3.73% -2.19% 5.38% 5.69% -1.60% -
  Horiz. % 109.60% 103.20% 107.20% 109.60% 104.00% 98.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.44 5.44 5.88 5.31 5.13 10.75 5.67 15.45%
  YoY % 147.06% -7.48% 10.73% 3.51% -52.28% 89.59% -
  Horiz. % 237.04% 95.94% 103.70% 93.65% 90.48% 189.59% 100.00%
EPS 1.35 0.26 1.68 1.46 1.13 2.40 0.95 6.03%
  YoY % 419.23% -84.52% 15.07% 29.20% -52.92% 152.63% -
  Horiz. % 142.11% 27.37% 176.84% 153.68% 118.95% 252.63% 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 1.2418 1.1310 1.1299 1.0456 0.9855 0.9332 0.9347 4.84%
  YoY % 9.80% 0.10% 8.06% 6.10% 5.60% -0.16% -
  Horiz. % 132.86% 121.00% 120.88% 111.86% 105.43% 99.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.5800 1.6800 1.5800 2.8700 2.0500 1.6500 1.4600 -
P/RPS 10.65 27.07 22.65 41.29 30.32 11.64 19.26 -9.39%
  YoY % -60.66% 19.51% -45.14% 36.18% 160.48% -39.56% -
  Horiz. % 55.30% 140.55% 117.60% 214.38% 157.42% 60.44% 100.00%
P/EPS 106.05 560.00 79.40 150.26 137.58 52.22 114.96 -1.33%
  YoY % -81.06% 605.29% -47.16% 9.22% 163.46% -54.58% -
  Horiz. % 92.25% 487.13% 69.07% 130.71% 119.68% 45.42% 100.00%
EY 0.94 0.18 1.26 0.67 0.73 1.92 0.87 1.30%
  YoY % 422.22% -85.71% 88.06% -8.22% -61.98% 120.69% -
  Horiz. % 108.05% 20.69% 144.83% 77.01% 83.91% 220.69% 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 1.15 1.30 1.18 2.09 1.58 1.34 1.17 -0.29%
  YoY % -11.54% 10.17% -43.54% 32.28% 17.91% 14.53% -
  Horiz. % 98.29% 111.11% 100.85% 178.63% 135.04% 114.53% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 14/11/17 17/11/16 27/11/15 28/11/14 26/11/13 22/11/12 30/11/11 -
Price 1.4500 1.5200 1.5500 2.5500 1.9500 1.6200 1.3900 -
P/RPS 9.78 24.49 22.22 36.68 28.84 11.43 18.33 -9.93%
  YoY % -60.07% 10.22% -39.42% 27.18% 152.32% -37.64% -
  Horiz. % 53.36% 133.61% 121.22% 200.11% 157.34% 62.36% 100.00%
P/EPS 97.33 506.67 77.89 133.51 130.87 51.27 109.45 -1.94%
  YoY % -80.79% 550.49% -41.66% 2.02% 155.26% -53.16% -
  Horiz. % 88.93% 462.92% 71.16% 121.98% 119.57% 46.84% 100.00%
EY 1.03 0.20 1.28 0.75 0.76 1.95 0.91 2.08%
  YoY % 415.00% -84.37% 70.67% -1.32% -61.03% 114.29% -
  Horiz. % 113.19% 21.98% 140.66% 82.42% 83.52% 214.29% 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 1.18 1.16 1.86 1.50 1.32 1.11 -0.76%
  YoY % -10.17% 1.72% -37.63% 24.00% 13.64% 18.92% -
  Horiz. % 95.50% 106.31% 104.50% 167.57% 135.14% 118.92% 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  275  533  1141 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.395+0.275 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 HSI-C7K 0.39+0.015 
 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