Highlights

[E&O] YoY TTM Result on 2012-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     9.00%    YoY -     41.18%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 415,223 536,144 432,183 651,356 399,665 226,915 360,316 2.39%
  YoY % -22.55% 24.05% -33.65% 62.98% 76.13% -37.02% -
  Horiz. % 115.24% 148.80% 119.95% 180.77% 110.92% 62.98% 100.00%
PBT 175,496 160,291 147,638 182,575 136,471 69,925 3,332 93.55%
  YoY % 9.49% 8.57% -19.14% 33.78% 95.17% 1,998.59% -
  Horiz. % 5,266.99% 4,810.65% 4,430.91% 5,479.44% 4,095.77% 2,098.59% 100.00%
Tax -21,781 -50,788 -41,996 -41,970 -38,355 -4,890 -17,038 4.18%
  YoY % 57.11% -20.94% -0.06% -9.43% -684.36% 71.30% -
  Horiz. % 127.84% 298.09% 246.48% 246.33% 225.11% 28.70% 100.00%
NP 153,715 109,503 105,642 140,605 98,116 65,035 -13,706 -
  YoY % 40.38% 3.65% -24.87% 43.30% 50.87% 574.50% -
  Horiz. % -1,121.52% -798.94% -770.77% -1,025.86% -715.86% -474.50% 100.00%
NP to SH 152,087 102,087 100,632 133,870 94,823 61,940 -17,159 -
  YoY % 48.98% 1.45% -24.83% 41.18% 53.09% 460.98% -
  Horiz. % -886.34% -594.95% -586.47% -780.17% -552.61% -360.98% 100.00%
Tax Rate 12.41 % 31.68 % 28.45 % 22.99 % 28.10 % 6.99 % 511.34 % -46.18%
  YoY % -60.83% 11.35% 23.75% -18.19% 302.00% -98.63% -
  Horiz. % 2.43% 6.20% 5.56% 4.50% 5.50% 1.37% 100.00%
Total Cost 261,508 426,641 326,541 510,751 301,549 161,880 374,022 -5.79%
  YoY % -38.71% 30.65% -36.07% 69.38% 86.28% -56.72% -
  Horiz. % 69.92% 114.07% 87.31% 136.56% 80.62% 43.28% 100.00%
Net Worth 1,652,554 1,116,666 1,429,724 1,348,482 1,239,932 1,265,999 1,284,612 4.29%
  YoY % 47.99% -21.90% 6.02% 8.75% -2.06% -1.45% -
  Horiz. % 128.64% 86.93% 111.30% 104.97% 96.52% 98.55% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 0 33,199 49,835 46,889 21,274 40,429 0 -
  YoY % 0.00% -33.38% 6.28% 120.40% -47.38% 0.00% -
  Horiz. % 0.00% 82.12% 123.27% 115.98% 52.62% 100.00% -
Div Payout % - % 32.52 % 49.52 % 35.03 % 22.44 % 65.27 % - % -
  YoY % 0.00% -34.33% 41.36% 56.11% -65.62% 0.00% -
  Horiz. % 0.00% 49.82% 75.87% 53.67% 34.38% 100.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,652,554 1,116,666 1,429,724 1,348,482 1,239,932 1,265,999 1,284,612 4.29%
  YoY % 47.99% -21.90% 6.02% 8.75% -2.06% -1.45% -
  Horiz. % 128.64% 86.93% 111.30% 104.97% 96.52% 98.55% 100.00%
NOSH 1,251,935 1,116,666 1,108,313 1,105,313 1,097,285 1,054,999 1,070,510 2.64%
  YoY % 12.11% 0.75% 0.27% 0.73% 4.01% -1.45% -
  Horiz. % 116.95% 104.31% 103.53% 103.25% 102.50% 98.55% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 37.02 % 20.42 % 24.44 % 21.59 % 24.55 % 28.66 % -3.80 % -
  YoY % 81.29% -16.45% 13.20% -12.06% -14.34% 854.21% -
  Horiz. % -974.21% -537.37% -643.16% -568.16% -646.05% -754.21% 100.00%
ROE 9.20 % 9.14 % 7.04 % 9.93 % 7.65 % 4.89 % -1.34 % -
  YoY % 0.66% 29.83% -29.10% 29.80% 56.44% 464.93% -
  Horiz. % -686.57% -682.09% -525.37% -741.04% -570.90% -364.93% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.17 48.01 38.99 58.93 36.42 21.51 33.66 -0.24%
  YoY % -30.91% 23.13% -33.84% 61.81% 69.32% -36.10% -
  Horiz. % 98.54% 142.63% 115.83% 175.07% 108.20% 63.90% 100.00%
EPS 12.15 9.14 9.08 12.11 8.64 5.87 -1.60 -
  YoY % 32.93% 0.66% -25.02% 40.16% 47.19% 466.87% -
  Horiz. % -759.37% -571.25% -567.50% -756.88% -540.00% -366.87% 100.00%
DPS 0.00 3.00 4.50 4.25 1.94 3.80 0.00 -
  YoY % 0.00% -33.33% 5.88% 119.07% -48.95% 0.00% -
  Horiz. % 0.00% 78.95% 118.42% 111.84% 51.05% 100.00% -
NAPS 1.3200 1.0000 1.2900 1.2200 1.1300 1.2000 1.2000 1.60%
  YoY % 32.00% -22.48% 5.74% 7.96% -5.83% 0.00% -
  Horiz. % 110.00% 83.33% 107.50% 101.67% 94.17% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 28.50 36.80 29.66 44.71 27.43 15.57 24.73 2.39%
  YoY % -22.55% 24.07% -33.66% 63.00% 76.17% -37.04% -
  Horiz. % 115.24% 148.81% 119.94% 180.79% 110.92% 62.96% 100.00%
EPS 10.44 7.01 6.91 9.19 6.51 4.25 -1.18 -
  YoY % 48.93% 1.45% -24.81% 41.17% 53.18% 460.17% -
  Horiz. % -884.75% -594.07% -585.59% -778.81% -551.69% -360.17% 100.00%
DPS 0.00 2.28 3.42 3.22 1.46 2.77 0.00 -
  YoY % 0.00% -33.33% 6.21% 120.55% -47.29% 0.00% -
  Horiz. % 0.00% 82.31% 123.47% 116.25% 52.71% 100.00% -
NAPS 1.1343 0.7664 0.9813 0.9256 0.8511 0.8689 0.8817 4.29%
  YoY % 48.00% -21.90% 6.02% 8.75% -2.05% -1.45% -
  Horiz. % 128.65% 86.92% 111.30% 104.98% 96.53% 98.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.4300 2.2500 1.8900 1.5600 1.4000 1.1800 1.0500 -
P/RPS 4.31 4.69 4.85 2.65 3.84 5.49 3.12 5.53%
  YoY % -8.10% -3.30% 83.02% -30.99% -30.05% 75.96% -
  Horiz. % 138.14% 150.32% 155.45% 84.94% 123.08% 175.96% 100.00%
P/EPS 11.77 24.61 20.82 12.88 16.20 20.10 -65.51 -
  YoY % -52.17% 18.20% 61.65% -20.49% -19.40% 130.68% -
  Horiz. % -17.97% -37.57% -31.78% -19.66% -24.73% -30.68% 100.00%
EY 8.50 4.06 4.80 7.76 6.17 4.98 -1.53 -
  YoY % 109.36% -15.42% -38.14% 25.77% 23.90% 425.49% -
  Horiz. % -555.56% -265.36% -313.73% -507.19% -403.27% -325.49% 100.00%
DY 0.00 1.33 2.38 2.72 1.38 3.22 0.00 -
  YoY % 0.00% -44.12% -12.50% 97.10% -57.14% 0.00% -
  Horiz. % 0.00% 41.30% 73.91% 84.47% 42.86% 100.00% -
P/NAPS 1.08 2.25 1.47 1.28 1.24 0.98 0.87 3.67%
  YoY % -52.00% 53.06% 14.84% 3.23% 26.53% 12.64% -
  Horiz. % 124.14% 258.62% 168.97% 147.13% 142.53% 112.64% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 26/02/14 25/02/13 27/02/12 25/02/11 23/02/10 -
Price 1.5700 2.2500 1.9800 1.5500 1.5700 1.1600 0.9900 -
P/RPS 4.73 4.69 5.08 2.63 4.31 5.39 2.94 8.24%
  YoY % 0.85% -7.68% 93.16% -38.98% -20.04% 83.33% -
  Horiz. % 160.88% 159.52% 172.79% 89.46% 146.60% 183.33% 100.00%
P/EPS 12.92 24.61 21.81 12.80 18.17 19.76 -61.76 -
  YoY % -47.50% 12.84% 70.39% -29.55% -8.05% 131.99% -
  Horiz. % -20.92% -39.85% -35.31% -20.73% -29.42% -31.99% 100.00%
EY 7.74 4.06 4.59 7.81 5.50 5.06 -1.62 -
  YoY % 90.64% -11.55% -41.23% 42.00% 8.70% 412.35% -
  Horiz. % -477.78% -250.62% -283.33% -482.10% -339.51% -312.35% 100.00%
DY 0.00 1.33 2.27 2.74 1.23 3.28 0.00 -
  YoY % 0.00% -41.41% -17.15% 122.76% -62.50% 0.00% -
  Horiz. % 0.00% 40.55% 69.21% 83.54% 37.50% 100.00% -
P/NAPS 1.19 2.25 1.53 1.27 1.39 0.97 0.83 6.19%
  YoY % -47.11% 47.06% 20.47% -8.63% 43.30% 16.87% -
  Horiz. % 143.37% 271.08% 184.34% 153.01% 167.47% 116.87% 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.
 


 

125  235  478  1458 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.125-0.025 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.38+0.08 
 ARMADA 0.49-0.005 
 LONBISC 0.095+0.005 
Partners & Brokers