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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
7. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS