Highlights

[E&O] YoY Quarter Result on 2015-03-31 [#4]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 25-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     782.35%    YoY -     99.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 280,050 218,861 150,000 143,040 229,687 164,729 210,549 4.87%
  YoY % 27.96% 45.91% 4.87% -37.72% 39.43% -21.76% -
  Horiz. % 133.01% 103.95% 71.24% 67.94% 109.09% 78.24% 100.00%
PBT 62,845 58,885 -55 120,686 78,841 59,306 54,610 2.37%
  YoY % 6.72% 107,163.63% -100.05% 53.08% 32.94% 8.60% -
  Horiz. % 115.08% 107.83% -0.10% 221.00% 144.37% 108.60% 100.00%
Tax -23,997 -8,574 -13,183 -19,038 -24,356 -18,963 -10,428 14.89%
  YoY % -179.88% 34.96% 30.75% 21.83% -28.44% -81.85% -
  Horiz. % 230.12% 82.22% 126.42% 182.57% 233.56% 181.85% 100.00%
NP 38,848 50,311 -13,238 101,648 54,485 40,343 44,182 -2.12%
  YoY % -22.78% 480.05% -113.02% 86.56% 35.05% -8.69% -
  Horiz. % 87.93% 113.87% -29.96% 230.07% 123.32% 91.31% 100.00%
NP to SH 37,898 48,461 -14,396 100,500 50,499 37,892 42,206 -1.78%
  YoY % -21.80% 436.63% -114.32% 99.01% 33.27% -10.22% -
  Horiz. % 89.79% 114.82% -34.11% 238.12% 119.65% 89.78% 100.00%
Tax Rate 38.18 % 14.56 % - % 15.77 % 30.89 % 31.97 % 19.10 % 12.23%
  YoY % 162.23% 0.00% 0.00% -48.95% -3.38% 67.38% -
  Horiz. % 199.90% 76.23% 0.00% 82.57% 161.73% 167.38% 100.00%
Total Cost 241,202 168,550 163,238 41,392 175,202 124,386 166,367 6.38%
  YoY % 43.10% 3.25% 294.37% -76.37% 40.85% -25.23% -
  Horiz. % 144.98% 101.31% 98.12% 24.88% 105.31% 74.77% 100.00%
Net Worth 1,847,395 1,698,251 1,641,274 1,601,856 1,471,857 1,395,404 1,290,839 6.15%
  YoY % 8.78% 3.47% 2.46% 8.83% 5.48% 8.10% -
  Horiz. % 143.12% 131.56% 127.15% 124.09% 114.02% 108.10% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - 25,057 - 33,199 49,835 46,889 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.38% 6.28% -
  Horiz. % 0.00% 0.00% 53.44% 0.00% 70.80% 106.28% 100.00%
Div Payout % - % - % - % - % 65.74 % 131.52 % 111.10 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.02% 18.38% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 59.17% 118.38% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,847,395 1,698,251 1,641,274 1,601,856 1,471,857 1,395,404 1,290,839 6.15%
  YoY % 8.78% 3.47% 2.46% 8.83% 5.48% 8.10% -
  Horiz. % 143.12% 131.56% 127.15% 124.09% 114.02% 108.10% 100.00%
NOSH 1,300,983 1,257,964 1,252,881 1,222,791 1,106,659 1,107,463 1,103,281 2.78%
  YoY % 3.42% 0.41% 2.46% 10.49% -0.07% 0.38% -
  Horiz. % 117.92% 114.02% 113.56% 110.83% 100.31% 100.38% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 13.87 % 22.99 % -8.83 % 71.06 % 23.72 % 24.49 % 20.98 % -6.66%
  YoY % -39.67% 360.36% -112.43% 199.58% -3.14% 16.73% -
  Horiz. % 66.11% 109.58% -42.09% 338.70% 113.06% 116.73% 100.00%
ROE 2.05 % 2.85 % -0.88 % 6.27 % 3.43 % 2.72 % 3.27 % -7.48%
  YoY % -28.07% 423.86% -114.04% 82.80% 26.10% -16.82% -
  Horiz. % 62.69% 87.16% -26.91% 191.74% 104.89% 83.18% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 21.53 17.40 11.97 11.70 20.75 14.87 19.08 2.03%
  YoY % 23.74% 45.36% 2.31% -43.61% 39.54% -22.06% -
  Horiz. % 112.84% 91.19% 62.74% 61.32% 108.75% 77.94% 100.00%
EPS 2.91 3.85 -1.15 8.22 4.57 3.43 3.82 -4.43%
  YoY % -24.42% 434.78% -113.99% 79.87% 33.24% -10.21% -
  Horiz. % 76.18% 100.79% -30.10% 215.18% 119.63% 89.79% 100.00%
DPS 0.00 0.00 2.00 0.00 3.00 4.50 4.25 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.33% 5.88% -
  Horiz. % 0.00% 0.00% 47.06% 0.00% 70.59% 105.88% 100.00%
NAPS 1.4200 1.3500 1.3100 1.3100 1.3300 1.2600 1.1700 3.28%
  YoY % 5.19% 3.05% 0.00% -1.50% 5.56% 7.69% -
  Horiz. % 121.37% 115.38% 111.97% 111.97% 113.68% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 19.22 15.02 10.30 9.82 15.77 11.31 14.45 4.87%
  YoY % 27.96% 45.83% 4.89% -37.73% 39.43% -21.73% -
  Horiz. % 133.01% 103.94% 71.28% 67.96% 109.13% 78.27% 100.00%
EPS 2.60 3.33 -0.99 6.90 3.47 2.60 2.90 -1.80%
  YoY % -21.92% 436.36% -114.35% 98.85% 33.46% -10.34% -
  Horiz. % 89.66% 114.83% -34.14% 237.93% 119.66% 89.66% 100.00%
DPS 0.00 0.00 1.72 0.00 2.28 3.42 3.22 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.33% 6.21% -
  Horiz. % 0.00% 0.00% 53.42% 0.00% 70.81% 106.21% 100.00%
NAPS 1.2680 1.1656 1.1265 1.0995 1.0102 0.9578 0.8860 6.15%
  YoY % 8.79% 3.47% 2.46% 8.84% 5.47% 8.10% -
  Horiz. % 143.12% 131.56% 127.14% 124.10% 114.02% 108.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.4200 1.9300 1.6500 2.0000 2.1200 1.5800 1.5000 -
P/RPS 6.60 11.09 13.78 17.10 10.21 10.62 7.86 -2.87%
  YoY % -40.49% -19.52% -19.42% 67.48% -3.86% 35.11% -
  Horiz. % 83.97% 141.09% 175.32% 217.56% 129.90% 135.11% 100.00%
P/EPS 48.75 50.10 -143.60 24.33 46.46 46.18 39.21 3.69%
  YoY % -2.69% 134.89% -690.22% -47.63% 0.61% 17.78% -
  Horiz. % 124.33% 127.77% -366.23% 62.05% 118.49% 117.78% 100.00%
EY 2.05 2.00 -0.70 4.11 2.15 2.17 2.55 -3.57%
  YoY % 2.50% 385.71% -117.03% 91.16% -0.92% -14.90% -
  Horiz. % 80.39% 78.43% -27.45% 161.18% 84.31% 85.10% 100.00%
DY 0.00 0.00 1.21 0.00 1.42 2.85 2.83 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.18% 0.71% -
  Horiz. % 0.00% 0.00% 42.76% 0.00% 50.18% 100.71% 100.00%
P/NAPS 1.00 1.43 1.26 1.53 1.59 1.25 1.28 -4.03%
  YoY % -30.07% 13.49% -17.65% -3.77% 27.20% -2.34% -
  Horiz. % 78.12% 111.72% 98.44% 119.53% 124.22% 97.66% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 23/05/17 26/05/16 25/05/15 23/05/14 27/05/13 28/05/12 -
Price 1.5500 1.8400 1.5500 1.8300 2.3200 2.0800 1.4100 -
P/RPS 7.20 10.58 12.95 15.64 11.18 13.98 7.39 -0.43%
  YoY % -31.95% -18.30% -17.20% 39.89% -20.03% 89.17% -
  Horiz. % 97.43% 143.17% 175.24% 211.64% 151.29% 189.17% 100.00%
P/EPS 53.21 47.76 -134.90 22.27 50.84 60.79 36.86 6.31%
  YoY % 11.41% 135.40% -705.75% -56.20% -16.37% 64.92% -
  Horiz. % 144.36% 129.57% -365.98% 60.42% 137.93% 164.92% 100.00%
EY 1.88 2.09 -0.74 4.49 1.97 1.64 2.71 -5.91%
  YoY % -10.05% 382.43% -116.48% 127.92% 20.12% -39.48% -
  Horiz. % 69.37% 77.12% -27.31% 165.68% 72.69% 60.52% 100.00%
DY 0.00 0.00 1.29 0.00 1.29 2.16 3.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.28% -28.24% -
  Horiz. % 0.00% 0.00% 42.86% 0.00% 42.86% 71.76% 100.00%
P/NAPS 1.09 1.36 1.18 1.40 1.74 1.65 1.21 -1.72%
  YoY % -19.85% 15.25% -15.71% -19.54% 5.45% 36.36% -
  Horiz. % 90.08% 112.40% 97.52% 115.70% 143.80% 136.36% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.910.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.5150.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers