Highlights

[E&O] YoY Quarter Result on 2013-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     15.84%    YoY -     -27.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 243,316 117,585 99,419 97,788 144,608 123,120 41,084 34.47%
  YoY % 106.93% 18.27% 1.67% -32.38% 17.45% 199.68% -
  Horiz. % 592.24% 286.21% 241.99% 238.02% 351.98% 299.68% 100.00%
PBT 49,287 3,791 16,853 28,468 35,628 27,670 5,534 43.93%
  YoY % 1,200.11% -77.51% -40.80% -20.10% 28.76% 400.00% -
  Horiz. % 890.62% 68.50% 304.54% 514.42% 643.80% 500.00% 100.00%
Tax -16,339 596 -4,591 -8,381 -7,777 -11,145 -2,499 36.71%
  YoY % -2,841.44% 112.98% 45.22% -7.77% 30.22% -345.98% -
  Horiz. % 653.82% -23.85% 183.71% 335.37% 311.20% 445.98% 100.00%
NP 32,948 4,387 12,262 20,087 27,851 16,525 3,035 48.75%
  YoY % 651.04% -64.22% -38.96% -27.88% 68.54% 444.48% -
  Horiz. % 1,085.60% 144.55% 404.02% 661.85% 917.66% 544.48% 100.00%
NP to SH 31,074 3,881 11,390 19,063 26,417 15,362 3,165 46.28%
  YoY % 700.67% -65.93% -40.25% -27.84% 71.96% 385.37% -
  Horiz. % 981.80% 122.62% 359.87% 602.31% 834.66% 485.37% 100.00%
Tax Rate 33.15 % -15.72 % 27.24 % 29.44 % 21.83 % 40.28 % 45.16 % -5.02%
  YoY % 310.88% -157.71% -7.47% 34.86% -45.80% -10.81% -
  Horiz. % 73.41% -34.81% 60.32% 65.19% 48.34% 89.19% 100.00%
Total Cost 210,368 113,198 87,157 77,701 116,757 106,595 38,049 32.94%
  YoY % 85.84% 29.88% 12.17% -33.45% 9.53% 180.15% -
  Horiz. % 552.89% 297.51% 229.07% 204.21% 306.86% 280.15% 100.00%
Net Worth 1,646,938 1,652,554 1,507,500 1,429,724 1,348,482 1,239,932 1,265,999 4.48%
  YoY % -0.34% 9.62% 5.44% 6.02% 8.75% -2.06% -
  Horiz. % 130.09% 130.53% 119.08% 112.93% 106.52% 97.94% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,646,938 1,652,554 1,507,500 1,429,724 1,348,482 1,239,932 1,265,999 4.48%
  YoY % -0.34% 9.62% 5.44% 6.02% 8.75% -2.06% -
  Horiz. % 130.09% 130.53% 119.08% 112.93% 106.52% 97.94% 100.00%
NOSH 1,257,205 1,251,935 1,116,666 1,108,313 1,105,313 1,097,285 1,054,999 2.96%
  YoY % 0.42% 12.11% 0.75% 0.27% 0.73% 4.01% -
  Horiz. % 119.17% 118.67% 105.85% 105.05% 104.77% 104.01% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.54 % 3.73 % 12.33 % 20.54 % 19.26 % 13.42 % 7.39 % 10.61%
  YoY % 263.00% -69.75% -39.97% 6.65% 43.52% 81.60% -
  Horiz. % 183.22% 50.47% 166.85% 277.94% 260.62% 181.60% 100.00%
ROE 1.89 % 0.23 % 0.76 % 1.33 % 1.96 % 1.24 % 0.25 % 40.05%
  YoY % 721.74% -69.74% -42.86% -32.14% 58.06% 396.00% -
  Horiz. % 756.00% 92.00% 304.00% 532.00% 784.00% 496.00% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 19.35 9.39 8.90 8.82 13.08 11.22 3.89 30.62%
  YoY % 106.07% 5.51% 0.91% -32.57% 16.58% 188.43% -
  Horiz. % 497.43% 241.39% 228.79% 226.74% 336.25% 288.43% 100.00%
EPS 2.47 0.31 1.02 1.72 2.39 1.40 0.30 42.06%
  YoY % 696.77% -69.61% -40.70% -28.03% 70.71% 366.67% -
  Horiz. % 823.33% 103.33% 340.00% 573.33% 796.67% 466.67% 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 1.3100 1.3200 1.3500 1.2900 1.2200 1.1300 1.2000 1.47%
  YoY % -0.76% -2.22% 4.65% 5.74% 7.96% -5.83% -
  Horiz. % 109.17% 110.00% 112.50% 107.50% 101.67% 94.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.70 8.07 6.82 6.71 9.93 8.45 2.82 34.47%
  YoY % 106.94% 18.33% 1.64% -32.43% 17.51% 199.65% -
  Horiz. % 592.20% 286.17% 241.84% 237.94% 352.13% 299.65% 100.00%
EPS 2.13 0.27 0.78 1.31 1.81 1.05 0.22 45.94%
  YoY % 688.89% -65.38% -40.46% -27.62% 72.38% 377.27% -
  Horiz. % 968.18% 122.73% 354.55% 595.45% 822.73% 477.27% 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 1.1304 1.1343 1.0347 0.9813 0.9256 0.8511 0.8689 4.48%
  YoY % -0.34% 9.63% 5.44% 6.02% 8.75% -2.05% -
  Horiz. % 130.10% 130.54% 119.08% 112.94% 106.53% 97.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.4500 1.4300 2.2500 1.8900 1.5600 1.4000 1.1800 -
P/RPS 7.49 15.23 25.27 21.42 11.92 12.48 30.30 -20.76%
  YoY % -50.82% -39.73% 17.97% 79.70% -4.49% -58.81% -
  Horiz. % 24.72% 50.26% 83.40% 70.69% 39.34% 41.19% 100.00%
P/EPS 58.66 461.29 220.59 109.88 65.27 100.00 393.33 -27.16%
  YoY % -87.28% 109.12% 100.76% 68.35% -34.73% -74.58% -
  Horiz. % 14.91% 117.28% 56.08% 27.94% 16.59% 25.42% 100.00%
EY 1.70 0.22 0.45 0.91 1.53 1.00 0.25 37.60%
  YoY % 672.73% -51.11% -50.55% -40.52% 53.00% 300.00% -
  Horiz. % 680.00% 88.00% 180.00% 364.00% 612.00% 400.00% 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 1.11 1.08 1.67 1.47 1.28 1.24 0.98 2.10%
  YoY % 2.78% -35.33% 13.61% 14.84% 3.23% 26.53% -
  Horiz. % 113.27% 110.20% 170.41% 150.00% 130.61% 126.53% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 27/02/15 26/02/14 25/02/13 27/02/12 25/02/11 -
Price 1.9400 1.5700 2.2500 1.9800 1.5500 1.5700 1.1600 -
P/RPS 10.02 16.72 25.27 22.44 11.85 13.99 29.79 -16.59%
  YoY % -40.07% -33.83% 12.61% 89.37% -15.30% -53.04% -
  Horiz. % 33.64% 56.13% 84.83% 75.33% 39.78% 46.96% 100.00%
P/EPS 78.49 506.45 220.59 115.12 64.85 112.14 386.67 -23.32%
  YoY % -84.50% 129.59% 91.62% 77.52% -42.17% -71.00% -
  Horiz. % 20.30% 130.98% 57.05% 29.77% 16.77% 29.00% 100.00%
EY 1.27 0.20 0.45 0.87 1.54 0.89 0.26 30.23%
  YoY % 535.00% -55.56% -48.28% -43.51% 73.03% 242.31% -
  Horiz. % 488.46% 76.92% 173.08% 334.62% 592.31% 342.31% 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 1.48 1.19 1.67 1.53 1.27 1.39 0.97 7.29%
  YoY % 24.37% -28.74% 9.15% 20.47% -8.63% 43.30% -
  Horiz. % 152.58% 122.68% 172.16% 157.73% 130.93% 143.30% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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