Highlights

[E&O] YoY Quarter Result on 2013-03-31 [#4]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     43.44%    YoY -     -10.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 150,000 143,040 229,687 164,729 210,549 118,063 73,707 12.56%
  YoY % 4.87% -37.72% 39.43% -21.76% 78.34% 60.18% -
  Horiz. % 203.51% 194.07% 311.62% 223.49% 285.66% 160.18% 100.00%
PBT -55 120,686 78,841 59,306 54,610 19,909 41,680 -
  YoY % -100.05% 53.08% 32.94% 8.60% 174.30% -52.23% -
  Horiz. % -0.13% 289.55% 189.16% 142.29% 131.02% 47.77% 100.00%
Tax -13,183 -19,038 -24,356 -18,963 -10,428 -5,350 2,377 -
  YoY % 30.75% 21.83% -28.44% -81.85% -94.92% -325.07% -
  Horiz. % -554.61% -800.93% -1,024.65% -797.77% -438.70% -225.07% 100.00%
NP -13,238 101,648 54,485 40,343 44,182 14,559 44,057 -
  YoY % -113.02% 86.56% 35.05% -8.69% 203.47% -66.95% -
  Horiz. % -30.05% 230.72% 123.67% 91.57% 100.28% 33.05% 100.00%
NP to SH -14,396 100,500 50,499 37,892 42,206 13,733 43,462 -
  YoY % -114.32% 99.01% 33.27% -10.22% 207.33% -68.40% -
  Horiz. % -33.12% 231.24% 116.19% 87.18% 97.11% 31.60% 100.00%
Tax Rate - % 15.77 % 30.89 % 31.97 % 19.10 % 26.87 % -5.70 % -
  YoY % 0.00% -48.95% -3.38% 67.38% -28.92% 571.40% -
  Horiz. % 0.00% -276.67% -541.93% -560.88% -335.09% -471.40% 100.00%
Total Cost 163,238 41,392 175,202 124,386 166,367 103,504 29,650 32.85%
  YoY % 294.37% -76.37% 40.85% -25.23% 60.73% 249.09% -
  Horiz. % 550.55% 139.60% 590.90% 419.51% 561.10% 349.09% 100.00%
Net Worth 1,641,274 1,601,856 1,471,857 1,395,404 1,290,839 1,063,739 1,329,915 3.56%
  YoY % 2.46% 8.83% 5.48% 8.10% 21.35% -20.01% -
  Horiz. % 123.41% 120.45% 110.67% 104.92% 97.06% 79.99% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 25,057 - 33,199 49,835 46,889 21,274 40,429 -7.66%
  YoY % 0.00% 0.00% -33.38% 6.28% 120.40% -47.38% -
  Horiz. % 61.98% 0.00% 82.12% 123.27% 115.98% 52.62% 100.00%
Div Payout % - % - % 65.74 % 131.52 % 111.10 % 154.92 % 93.02 % -
  YoY % 0.00% 0.00% -50.02% 18.38% -28.29% 66.54% -
  Horiz. % 0.00% 0.00% 70.67% 141.39% 119.44% 166.54% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,641,274 1,601,856 1,471,857 1,395,404 1,290,839 1,063,739 1,329,915 3.56%
  YoY % 2.46% 8.83% 5.48% 8.10% 21.35% -20.01% -
  Horiz. % 123.41% 120.45% 110.67% 104.92% 97.06% 79.99% 100.00%
NOSH 1,252,881 1,222,791 1,106,659 1,107,463 1,103,281 1,063,739 1,063,932 2.76%
  YoY % 2.46% 10.49% -0.07% 0.38% 3.72% -0.02% -
  Horiz. % 117.76% 114.93% 104.02% 104.09% 103.70% 99.98% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -8.83 % 71.06 % 23.72 % 24.49 % 20.98 % 12.33 % 59.77 % -
  YoY % -112.43% 199.58% -3.14% 16.73% 70.15% -79.37% -
  Horiz. % -14.77% 118.89% 39.69% 40.97% 35.10% 20.63% 100.00%
ROE -0.88 % 6.27 % 3.43 % 2.72 % 3.27 % 1.29 % 3.27 % -
  YoY % -114.04% 82.80% 26.10% -16.82% 153.49% -60.55% -
  Horiz. % -26.91% 191.74% 104.89% 83.18% 100.00% 39.45% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.97 11.70 20.75 14.87 19.08 11.10 6.93 9.53%
  YoY % 2.31% -43.61% 39.54% -22.06% 71.89% 60.17% -
  Horiz. % 172.73% 168.83% 299.42% 214.57% 275.32% 160.17% 100.00%
EPS -1.15 8.22 4.57 3.43 3.82 1.29 4.08 -
  YoY % -113.99% 79.87% 33.24% -10.21% 196.12% -68.38% -
  Horiz. % -28.19% 201.47% 112.01% 84.07% 93.63% 31.62% 100.00%
DPS 2.00 0.00 3.00 4.50 4.25 2.00 3.80 -10.14%
  YoY % 0.00% 0.00% -33.33% 5.88% 112.50% -47.37% -
  Horiz. % 52.63% 0.00% 78.95% 118.42% 111.84% 52.63% 100.00%
NAPS 1.3100 1.3100 1.3300 1.2600 1.1700 1.0000 1.2500 0.78%
  YoY % 0.00% -1.50% 5.56% 7.69% 17.00% -20.00% -
  Horiz. % 104.80% 104.80% 106.40% 100.80% 93.60% 80.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.30 9.82 15.77 11.31 14.45 8.10 5.06 12.56%
  YoY % 4.89% -37.73% 39.43% -21.73% 78.40% 60.08% -
  Horiz. % 203.56% 194.07% 311.66% 223.52% 285.57% 160.08% 100.00%
EPS -0.99 6.90 3.47 2.60 2.90 0.94 2.98 -
  YoY % -114.35% 98.85% 33.46% -10.34% 208.51% -68.46% -
  Horiz. % -33.22% 231.54% 116.44% 87.25% 97.32% 31.54% 100.00%
DPS 1.72 0.00 2.28 3.42 3.22 1.46 2.77 -7.63%
  YoY % 0.00% 0.00% -33.33% 6.21% 120.55% -47.29% -
  Horiz. % 62.09% 0.00% 82.31% 123.47% 116.25% 52.71% 100.00%
NAPS 1.1265 1.0995 1.0102 0.9578 0.8860 0.7301 0.9128 3.56%
  YoY % 2.46% 8.84% 5.47% 8.10% 21.35% -20.02% -
  Horiz. % 123.41% 120.45% 110.67% 104.93% 97.06% 79.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.6500 2.0000 2.1200 1.5800 1.5000 1.1800 0.9800 -
P/RPS 13.78 17.10 10.21 10.62 7.86 10.63 14.15 -0.44%
  YoY % -19.42% 67.48% -3.86% 35.11% -26.06% -24.88% -
  Horiz. % 97.39% 120.85% 72.16% 75.05% 55.55% 75.12% 100.00%
P/EPS -143.60 24.33 46.46 46.18 39.21 91.40 23.99 -
  YoY % -690.22% -47.63% 0.61% 17.78% -57.10% 280.99% -
  Horiz. % -598.58% 101.42% 193.66% 192.50% 163.44% 380.99% 100.00%
EY -0.70 4.11 2.15 2.17 2.55 1.09 4.17 -
  YoY % -117.03% 91.16% -0.92% -14.90% 133.94% -73.86% -
  Horiz. % -16.79% 98.56% 51.56% 52.04% 61.15% 26.14% 100.00%
DY 1.21 0.00 1.42 2.85 2.83 1.69 3.88 -17.64%
  YoY % 0.00% 0.00% -50.18% 0.71% 67.46% -56.44% -
  Horiz. % 31.19% 0.00% 36.60% 73.45% 72.94% 43.56% 100.00%
P/NAPS 1.26 1.53 1.59 1.25 1.28 1.18 0.78 8.31%
  YoY % -17.65% -3.77% 27.20% -2.34% 8.47% 51.28% -
  Horiz. % 161.54% 196.15% 203.85% 160.26% 164.10% 151.28% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 25/05/15 23/05/14 27/05/13 28/05/12 30/05/11 31/05/10 -
Price 1.5500 1.8300 2.3200 2.0800 1.4100 1.4900 0.8800 -
P/RPS 12.95 15.64 11.18 13.98 7.39 13.42 12.70 0.33%
  YoY % -17.20% 39.89% -20.03% 89.17% -44.93% 5.67% -
  Horiz. % 101.97% 123.15% 88.03% 110.08% 58.19% 105.67% 100.00%
P/EPS -134.90 22.27 50.84 60.79 36.86 115.41 21.54 -
  YoY % -705.75% -56.20% -16.37% 64.92% -68.06% 435.79% -
  Horiz. % -626.28% 103.39% 236.03% 282.22% 171.12% 535.79% 100.00%
EY -0.74 4.49 1.97 1.64 2.71 0.87 4.64 -
  YoY % -116.48% 127.92% 20.12% -39.48% 211.49% -81.25% -
  Horiz. % -15.95% 96.77% 42.46% 35.34% 58.41% 18.75% 100.00%
DY 1.29 0.00 1.29 2.16 3.01 1.34 4.32 -18.23%
  YoY % 0.00% 0.00% -40.28% -28.24% 124.63% -68.98% -
  Horiz. % 29.86% 0.00% 29.86% 50.00% 69.68% 31.02% 100.00%
P/NAPS 1.18 1.40 1.74 1.65 1.21 1.49 0.70 9.08%
  YoY % -15.71% -19.54% 5.45% 36.36% -18.79% 112.86% -
  Horiz. % 168.57% 200.00% 248.57% 235.71% 172.86% 212.86% 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
 
 

442  660  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX-WD 0.375+0.025 
 DNEX 0.72+0.005 
 XOX 0.090.00 
 GFM-WC 0.075+0.035 
 SIGN-WA 0.10+0.03 
 MPAY 0.23-0.035 
 PUNCAK 0.475+0.09 
 MSM 0.98+0.125 
 MTRONIC 0.08-0.005 
 ITRONIC 0.48+0.095 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS