Highlights

[E&O] YoY Quarter Result on 2014-03-31 [#4]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 23-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     164.91%    YoY -     33.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 218,861 150,000 143,040 229,687 164,729 210,549 118,063 10.82%
  YoY % 45.91% 4.87% -37.72% 39.43% -21.76% 78.34% -
  Horiz. % 185.38% 127.05% 121.16% 194.55% 139.53% 178.34% 100.00%
PBT 58,885 -55 120,686 78,841 59,306 54,610 19,909 19.79%
  YoY % 107,163.63% -100.05% 53.08% 32.94% 8.60% 174.30% -
  Horiz. % 295.77% -0.28% 606.19% 396.01% 297.89% 274.30% 100.00%
Tax -8,574 -13,183 -19,038 -24,356 -18,963 -10,428 -5,350 8.17%
  YoY % 34.96% 30.75% 21.83% -28.44% -81.85% -94.92% -
  Horiz. % 160.26% 246.41% 355.85% 455.25% 354.45% 194.92% 100.00%
NP 50,311 -13,238 101,648 54,485 40,343 44,182 14,559 22.93%
  YoY % 480.05% -113.02% 86.56% 35.05% -8.69% 203.47% -
  Horiz. % 345.57% -90.93% 698.18% 374.24% 277.10% 303.47% 100.00%
NP to SH 48,461 -14,396 100,500 50,499 37,892 42,206 13,733 23.36%
  YoY % 436.63% -114.32% 99.01% 33.27% -10.22% 207.33% -
  Horiz. % 352.88% -104.83% 731.81% 367.72% 275.92% 307.33% 100.00%
Tax Rate 14.56 % - % 15.77 % 30.89 % 31.97 % 19.10 % 26.87 % -9.70%
  YoY % 0.00% 0.00% -48.95% -3.38% 67.38% -28.92% -
  Horiz. % 54.19% 0.00% 58.69% 114.96% 118.98% 71.08% 100.00%
Total Cost 168,550 163,238 41,392 175,202 124,386 166,367 103,504 8.46%
  YoY % 3.25% 294.37% -76.37% 40.85% -25.23% 60.73% -
  Horiz. % 162.84% 157.71% 39.99% 169.27% 120.18% 160.73% 100.00%
Net Worth 1,698,251 1,641,274 1,601,856 1,471,857 1,395,404 1,290,839 1,063,739 8.10%
  YoY % 3.47% 2.46% 8.83% 5.48% 8.10% 21.35% -
  Horiz. % 159.65% 154.29% 150.59% 138.37% 131.18% 121.35% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 25,057 - 33,199 49,835 46,889 21,274 -
  YoY % 0.00% 0.00% 0.00% -33.38% 6.28% 120.40% -
  Horiz. % 0.00% 117.78% 0.00% 156.05% 234.25% 220.40% 100.00%
Div Payout % - % - % - % 65.74 % 131.52 % 111.10 % 154.92 % -
  YoY % 0.00% 0.00% 0.00% -50.02% 18.38% -28.29% -
  Horiz. % 0.00% 0.00% 0.00% 42.43% 84.90% 71.71% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,698,251 1,641,274 1,601,856 1,471,857 1,395,404 1,290,839 1,063,739 8.10%
  YoY % 3.47% 2.46% 8.83% 5.48% 8.10% 21.35% -
  Horiz. % 159.65% 154.29% 150.59% 138.37% 131.18% 121.35% 100.00%
NOSH 1,257,964 1,252,881 1,222,791 1,106,659 1,107,463 1,103,281 1,063,739 2.83%
  YoY % 0.41% 2.46% 10.49% -0.07% 0.38% 3.72% -
  Horiz. % 118.26% 117.78% 114.95% 104.03% 104.11% 103.72% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 22.99 % -8.83 % 71.06 % 23.72 % 24.49 % 20.98 % 12.33 % 10.93%
  YoY % 360.36% -112.43% 199.58% -3.14% 16.73% 70.15% -
  Horiz. % 186.46% -71.61% 576.32% 192.38% 198.62% 170.15% 100.00%
ROE 2.85 % -0.88 % 6.27 % 3.43 % 2.72 % 3.27 % 1.29 % 14.11%
  YoY % 423.86% -114.04% 82.80% 26.10% -16.82% 153.49% -
  Horiz. % 220.93% -68.22% 486.05% 265.89% 210.85% 253.49% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 17.40 11.97 11.70 20.75 14.87 19.08 11.10 7.77%
  YoY % 45.36% 2.31% -43.61% 39.54% -22.06% 71.89% -
  Horiz. % 156.76% 107.84% 105.41% 186.94% 133.96% 171.89% 100.00%
EPS 3.85 -1.15 8.22 4.57 3.43 3.82 1.29 19.97%
  YoY % 434.78% -113.99% 79.87% 33.24% -10.21% 196.12% -
  Horiz. % 298.45% -89.15% 637.21% 354.26% 265.89% 296.12% 100.00%
DPS 0.00 2.00 0.00 3.00 4.50 4.25 2.00 -
  YoY % 0.00% 0.00% 0.00% -33.33% 5.88% 112.50% -
  Horiz. % 0.00% 100.00% 0.00% 150.00% 225.00% 212.50% 100.00%
NAPS 1.3500 1.3100 1.3100 1.3300 1.2600 1.1700 1.0000 5.12%
  YoY % 3.05% 0.00% -1.50% 5.56% 7.69% 17.00% -
  Horiz. % 135.00% 131.00% 131.00% 133.00% 126.00% 117.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 15.02 10.30 9.82 15.77 11.31 14.45 8.10 10.83%
  YoY % 45.83% 4.89% -37.73% 39.43% -21.73% 78.40% -
  Horiz. % 185.43% 127.16% 121.23% 194.69% 139.63% 178.40% 100.00%
EPS 3.33 -0.99 6.90 3.47 2.60 2.90 0.94 23.44%
  YoY % 436.36% -114.35% 98.85% 33.46% -10.34% 208.51% -
  Horiz. % 354.26% -105.32% 734.04% 369.15% 276.60% 308.51% 100.00%
DPS 0.00 1.72 0.00 2.28 3.42 3.22 1.46 -
  YoY % 0.00% 0.00% 0.00% -33.33% 6.21% 120.55% -
  Horiz. % 0.00% 117.81% 0.00% 156.16% 234.25% 220.55% 100.00%
NAPS 1.1656 1.1265 1.0995 1.0102 0.9578 0.8860 0.7301 8.10%
  YoY % 3.47% 2.46% 8.84% 5.47% 8.10% 21.35% -
  Horiz. % 159.65% 154.29% 150.60% 138.36% 131.19% 121.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.9300 1.6500 2.0000 2.1200 1.5800 1.5000 1.1800 -
P/RPS 11.09 13.78 17.10 10.21 10.62 7.86 10.63 0.71%
  YoY % -19.52% -19.42% 67.48% -3.86% 35.11% -26.06% -
  Horiz. % 104.33% 129.63% 160.87% 96.05% 99.91% 73.94% 100.00%
P/EPS 50.10 -143.60 24.33 46.46 46.18 39.21 91.40 -9.53%
  YoY % 134.89% -690.22% -47.63% 0.61% 17.78% -57.10% -
  Horiz. % 54.81% -157.11% 26.62% 50.83% 50.53% 42.90% 100.00%
EY 2.00 -0.70 4.11 2.15 2.17 2.55 1.09 10.64%
  YoY % 385.71% -117.03% 91.16% -0.92% -14.90% 133.94% -
  Horiz. % 183.49% -64.22% 377.06% 197.25% 199.08% 233.94% 100.00%
DY 0.00 1.21 0.00 1.42 2.85 2.83 1.69 -
  YoY % 0.00% 0.00% 0.00% -50.18% 0.71% 67.46% -
  Horiz. % 0.00% 71.60% 0.00% 84.02% 168.64% 167.46% 100.00%
P/NAPS 1.43 1.26 1.53 1.59 1.25 1.28 1.18 3.25%
  YoY % 13.49% -17.65% -3.77% 27.20% -2.34% 8.47% -
  Horiz. % 121.19% 106.78% 129.66% 134.75% 105.93% 108.47% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 26/05/16 25/05/15 23/05/14 27/05/13 28/05/12 30/05/11 -
Price 1.8400 1.5500 1.8300 2.3200 2.0800 1.4100 1.4900 -
P/RPS 10.58 12.95 15.64 11.18 13.98 7.39 13.42 -3.88%
  YoY % -18.30% -17.20% 39.89% -20.03% 89.17% -44.93% -
  Horiz. % 78.84% 96.50% 116.54% 83.31% 104.17% 55.07% 100.00%
P/EPS 47.76 -134.90 22.27 50.84 60.79 36.86 115.41 -13.66%
  YoY % 135.40% -705.75% -56.20% -16.37% 64.92% -68.06% -
  Horiz. % 41.38% -116.89% 19.30% 44.05% 52.67% 31.94% 100.00%
EY 2.09 -0.74 4.49 1.97 1.64 2.71 0.87 15.71%
  YoY % 382.43% -116.48% 127.92% 20.12% -39.48% 211.49% -
  Horiz. % 240.23% -85.06% 516.09% 226.44% 188.51% 311.49% 100.00%
DY 0.00 1.29 0.00 1.29 2.16 3.01 1.34 -
  YoY % 0.00% 0.00% 0.00% -40.28% -28.24% 124.63% -
  Horiz. % 0.00% 96.27% 0.00% 96.27% 161.19% 224.63% 100.00%
P/NAPS 1.36 1.18 1.40 1.74 1.65 1.21 1.49 -1.51%
  YoY % 15.25% -15.71% -19.54% 5.45% 36.36% -18.79% -
  Horiz. % 91.28% 79.19% 93.96% 116.78% 110.74% 81.21% 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.
 


 

336  196  514  1216 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.485+0.005 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 
 FINTEC 0.06+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers