Highlights

[E&O] YoY Quarter Result on 2015-09-30 [#2]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     5.11%    YoY -     15.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 179,388 195,880 79,275 85,708 77,294 74,675 156,678 2.28%
  YoY % -8.42% 147.09% -7.51% 10.89% 3.51% -52.34% -
  Horiz. % 114.49% 125.02% 50.60% 54.70% 49.33% 47.66% 100.00%
PBT 32,207 32,294 6,485 26,416 31,389 25,282 51,497 -7.52%
  YoY % -0.27% 397.98% -75.45% -15.84% 24.16% -50.91% -
  Horiz. % 62.54% 62.71% 12.59% 51.30% 60.95% 49.09% 100.00%
Tax -12,019 -11,252 -2,640 -2,078 -9,201 -7,874 -14,529 -3.11%
  YoY % -6.82% -326.21% -27.05% 77.42% -16.85% 45.80% -
  Horiz. % 82.72% 77.45% 18.17% 14.30% 63.33% 54.20% 100.00%
NP 20,188 21,042 3,845 24,338 22,188 17,408 36,968 -9.59%
  YoY % -4.06% 447.26% -84.20% 9.69% 27.46% -52.91% -
  Horiz. % 54.61% 56.92% 10.40% 65.84% 60.02% 47.09% 100.00%
NP to SH 18,826 19,675 3,832 24,447 21,238 16,457 34,929 -9.78%
  YoY % -4.32% 413.44% -84.33% 15.11% 29.05% -52.88% -
  Horiz. % 53.90% 56.33% 10.97% 69.99% 60.80% 47.12% 100.00%
Tax Rate 37.32 % 34.84 % 40.71 % 7.87 % 29.31 % 31.14 % 28.21 % 4.77%
  YoY % 7.12% -14.42% 417.28% -73.15% -5.88% 10.39% -
  Horiz. % 132.29% 123.50% 144.31% 27.90% 103.90% 110.39% 100.00%
Total Cost 159,200 174,838 75,430 61,370 55,106 57,267 119,710 4.86%
  YoY % -8.94% 131.79% 22.91% 11.37% -3.77% -52.16% -
  Horiz. % 132.99% 146.05% 63.01% 51.27% 46.03% 47.84% 100.00%
Net Worth 1,854,507 1,809,237 1,647,759 1,646,179 1,523,353 1,435,845 1,359,578 5.31%
  YoY % 2.50% 9.80% 0.10% 8.06% 6.09% 5.61% -
  Horiz. % 136.40% 133.07% 121.20% 121.08% 112.05% 105.61% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,854,507 1,809,237 1,647,759 1,646,179 1,523,353 1,435,845 1,359,578 5.31%
  YoY % 2.50% 9.80% 0.10% 8.06% 6.09% 5.61% -
  Horiz. % 136.40% 133.07% 121.20% 121.08% 112.05% 105.61% 100.00%
NOSH 1,305,991 1,320,611 1,277,333 1,228,492 1,111,937 1,104,496 1,105,348 2.82%
  YoY % -1.11% 3.39% 3.98% 10.48% 0.67% -0.08% -
  Horiz. % 118.15% 119.47% 115.56% 111.14% 100.60% 99.92% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.25 % 10.74 % 4.85 % 28.40 % 28.71 % 23.31 % 23.59 % -11.60%
  YoY % 4.75% 121.44% -82.92% -1.08% 23.17% -1.19% -
  Horiz. % 47.69% 45.53% 20.56% 120.39% 121.70% 98.81% 100.00%
ROE 1.02 % 1.09 % 0.23 % 1.49 % 1.39 % 1.15 % 2.57 % -14.27%
  YoY % -6.42% 373.91% -84.56% 7.19% 20.87% -55.25% -
  Horiz. % 39.69% 42.41% 8.95% 57.98% 54.09% 44.75% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.74 14.83 6.21 6.98 6.95 6.76 14.17 -0.51%
  YoY % -7.35% 138.81% -11.03% 0.43% 2.81% -52.29% -
  Horiz. % 96.97% 104.66% 43.82% 49.26% 49.05% 47.71% 100.00%
EPS 1.44 1.49 0.30 1.99 1.91 1.49 3.16 -12.27%
  YoY % -3.36% 396.67% -84.92% 4.19% 28.19% -52.85% -
  Horiz. % 45.57% 47.15% 9.49% 62.97% 60.44% 47.15% 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 1.4200 1.3700 1.2900 1.3400 1.3700 1.3000 1.2300 2.42%
  YoY % 3.65% 6.20% -3.73% -2.19% 5.38% 5.69% -
  Horiz. % 115.45% 111.38% 104.88% 108.94% 111.38% 105.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.31 13.44 5.44 5.88 5.31 5.13 10.75 2.28%
  YoY % -8.41% 147.06% -7.48% 10.73% 3.51% -52.28% -
  Horiz. % 114.51% 125.02% 50.60% 54.70% 49.40% 47.72% 100.00%
EPS 1.29 1.35 0.26 1.68 1.46 1.13 2.40 -9.83%
  YoY % -4.44% 419.23% -84.52% 15.07% 29.20% -52.92% -
  Horiz. % 53.75% 56.25% 10.83% 70.00% 60.83% 47.08% 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 1.2729 1.2418 1.1310 1.1299 1.0456 0.9855 0.9332 5.31%
  YoY % 2.50% 9.80% 0.10% 8.06% 6.10% 5.60% -
  Horiz. % 136.40% 133.07% 121.20% 121.08% 112.04% 105.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.3200 1.5800 1.6800 1.5800 2.8700 2.0500 1.6500 -
P/RPS 9.61 10.65 27.07 22.65 41.29 30.32 11.64 -3.14%
  YoY % -9.77% -60.66% 19.51% -45.14% 36.18% 160.48% -
  Horiz. % 82.56% 91.49% 232.56% 194.59% 354.73% 260.48% 100.00%
P/EPS 91.57 106.05 560.00 79.40 150.26 137.58 52.22 9.81%
  YoY % -13.65% -81.06% 605.29% -47.16% 9.22% 163.46% -
  Horiz. % 175.35% 203.08% 1,072.39% 152.05% 287.74% 263.46% 100.00%
EY 1.09 0.94 0.18 1.26 0.67 0.73 1.92 -9.00%
  YoY % 15.96% 422.22% -85.71% 88.06% -8.22% -61.98% -
  Horiz. % 56.77% 48.96% 9.38% 65.62% 34.90% 38.02% 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 0.93 1.15 1.30 1.18 2.09 1.58 1.34 -5.90%
  YoY % -19.13% -11.54% 10.17% -43.54% 32.28% 17.91% -
  Horiz. % 69.40% 85.82% 97.01% 88.06% 155.97% 117.91% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 09/11/18 14/11/17 17/11/16 27/11/15 28/11/14 26/11/13 22/11/12 -
Price 1.1200 1.4500 1.5200 1.5500 2.5500 1.9500 1.6200 -
P/RPS 8.15 9.78 24.49 22.22 36.68 28.84 11.43 -5.48%
  YoY % -16.67% -60.07% 10.22% -39.42% 27.18% 152.32% -
  Horiz. % 71.30% 85.56% 214.26% 194.40% 320.91% 252.32% 100.00%
P/EPS 77.70 97.33 506.67 77.89 133.51 130.87 51.27 7.17%
  YoY % -20.17% -80.79% 550.49% -41.66% 2.02% 155.26% -
  Horiz. % 151.55% 189.84% 988.24% 151.92% 260.41% 255.26% 100.00%
EY 1.29 1.03 0.20 1.28 0.75 0.76 1.95 -6.65%
  YoY % 25.24% 415.00% -84.37% 70.67% -1.32% -61.03% -
  Horiz. % 66.15% 52.82% 10.26% 65.64% 38.46% 38.97% 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 0.79 1.06 1.18 1.16 1.86 1.50 1.32 -8.20%
  YoY % -25.47% -10.17% 1.72% -37.63% 24.00% 13.64% -
  Horiz. % 59.85% 80.30% 89.39% 87.88% 140.91% 113.64% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers