Highlights

[E&O] YoY TTM Result on 2013-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -6.81%    YoY -     -24.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 634,936 415,223 536,144 432,183 651,356 399,665 226,915 18.69%
  YoY % 52.91% -22.55% 24.05% -33.65% 62.98% 76.13% -
  Horiz. % 279.81% 182.99% 236.28% 190.46% 287.05% 176.13% 100.00%
PBT 65,964 175,496 160,291 147,638 182,575 136,471 69,925 -0.97%
  YoY % -62.41% 9.49% 8.57% -19.14% 33.78% 95.17% -
  Horiz. % 94.34% 250.98% 229.23% 211.14% 261.10% 195.17% 100.00%
Tax -38,989 -21,781 -50,788 -41,996 -41,970 -38,355 -4,890 41.30%
  YoY % -79.00% 57.11% -20.94% -0.06% -9.43% -684.36% -
  Horiz. % 797.32% 445.42% 1,038.61% 858.81% 858.28% 784.36% 100.00%
NP 26,975 153,715 109,503 105,642 140,605 98,116 65,035 -13.63%
  YoY % -82.45% 40.38% 3.65% -24.87% 43.30% 50.87% -
  Horiz. % 41.48% 236.36% 168.38% 162.44% 216.20% 150.87% 100.00%
NP to SH 23,359 152,087 102,087 100,632 133,870 94,823 61,940 -14.99%
  YoY % -84.64% 48.98% 1.45% -24.83% 41.18% 53.09% -
  Horiz. % 37.71% 245.54% 164.82% 162.47% 216.13% 153.09% 100.00%
Tax Rate 59.11 % 12.41 % 31.68 % 28.45 % 22.99 % 28.10 % 6.99 % 42.69%
  YoY % 376.31% -60.83% 11.35% 23.75% -18.19% 302.00% -
  Horiz. % 845.64% 177.54% 453.22% 407.01% 328.90% 402.00% 100.00%
Total Cost 607,961 261,508 426,641 326,541 510,751 301,549 161,880 24.65%
  YoY % 132.48% -38.71% 30.65% -36.07% 69.38% 86.28% -
  Horiz. % 375.56% 161.54% 263.55% 201.72% 315.51% 186.28% 100.00%
Net Worth 1,646,938 1,652,554 1,116,666 1,429,724 1,348,482 1,239,932 1,265,999 4.48%
  YoY % -0.34% 47.99% -21.90% 6.02% 8.75% -2.06% -
  Horiz. % 130.09% 130.53% 88.20% 112.93% 106.52% 97.94% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 25,057 0 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 % 107.27 % - % 32.52 % 49.52 % 35.03 % 22.44 % 65.27 % 8.62%
  YoY % 0.00% 0.00% -34.33% 41.36% 56.11% -65.62% -
  Horiz. % 164.35% 0.00% 49.82% 75.87% 53.67% 34.38% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,646,938 1,652,554 1,116,666 1,429,724 1,348,482 1,239,932 1,265,999 4.48%
  YoY % -0.34% 47.99% -21.90% 6.02% 8.75% -2.06% -
  Horiz. % 130.09% 130.53% 88.20% 112.93% 106.52% 97.94% 100.00%
NOSH 1,257,205 1,251,935 1,116,666 1,108,313 1,105,313 1,097,285 1,054,999 2.96%
  YoY % 0.42% 12.11% 0.75% 0.27% 0.73% 4.01% -
  Horiz. % 119.17% 118.67% 105.85% 105.05% 104.77% 104.01% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.25 % 37.02 % 20.42 % 24.44 % 21.59 % 24.55 % 28.66 % -27.23%
  YoY % -88.52% 81.29% -16.45% 13.20% -12.06% -14.34% -
  Horiz. % 14.83% 129.17% 71.25% 85.28% 75.33% 85.66% 100.00%
ROE 1.42 % 9.20 % 9.14 % 7.04 % 9.93 % 7.65 % 4.89 % -18.61%
  YoY % -84.57% 0.66% 29.83% -29.10% 29.80% 56.44% -
  Horiz. % 29.04% 188.14% 186.91% 143.97% 203.07% 156.44% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 50.50 33.17 48.01 38.99 58.93 36.42 21.51 15.27%
  YoY % 52.25% -30.91% 23.13% -33.84% 61.81% 69.32% -
  Horiz. % 234.77% 154.21% 223.20% 181.26% 273.97% 169.32% 100.00%
EPS 1.86 12.15 9.14 9.08 12.11 8.64 5.87 -17.42%
  YoY % -84.69% 32.93% 0.66% -25.02% 40.16% 47.19% -
  Horiz. % 31.69% 206.98% 155.71% 154.68% 206.30% 147.19% 100.00%
DPS 2.00 0.00 3.00 4.50 4.25 1.94 3.80 -10.14%
  YoY % 0.00% 0.00% -33.33% 5.88% 119.07% -48.95% -
  Horiz. % 52.63% 0.00% 78.95% 118.42% 111.84% 51.05% 100.00%
NAPS 1.3100 1.3200 1.0000 1.2900 1.2200 1.1300 1.2000 1.47%
  YoY % -0.76% 32.00% -22.48% 5.74% 7.96% -5.83% -
  Horiz. % 109.17% 110.00% 83.33% 107.50% 101.67% 94.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 43.58 28.50 36.80 29.66 44.71 27.43 15.57 18.69%
  YoY % 52.91% -22.55% 24.07% -33.66% 63.00% 76.17% -
  Horiz. % 279.90% 183.04% 236.35% 190.49% 287.15% 176.17% 100.00%
EPS 1.60 10.44 7.01 6.91 9.19 6.51 4.25 -15.01%
  YoY % -84.67% 48.93% 1.45% -24.81% 41.17% 53.18% -
  Horiz. % 37.65% 245.65% 164.94% 162.59% 216.24% 153.18% 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 1.1304 1.1343 0.7664 0.9813 0.9256 0.8511 0.8689 4.48%
  YoY % -0.34% 48.00% -21.90% 6.02% 8.75% -2.05% -
  Horiz. % 130.10% 130.54% 88.20% 112.94% 106.53% 97.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.4500 1.4300 2.2500 1.8900 1.5600 1.4000 1.1800 -
P/RPS 2.87 4.31 4.69 4.85 2.65 3.84 5.49 -10.24%
  YoY % -33.41% -8.10% -3.30% 83.02% -30.99% -30.05% -
  Horiz. % 52.28% 78.51% 85.43% 88.34% 48.27% 69.95% 100.00%
P/EPS 78.04 11.77 24.61 20.82 12.88 16.20 20.10 25.34%
  YoY % 563.04% -52.17% 18.20% 61.65% -20.49% -19.40% -
  Horiz. % 388.26% 58.56% 122.44% 103.58% 64.08% 80.60% 100.00%
EY 1.28 8.50 4.06 4.80 7.76 6.17 4.98 -20.25%
  YoY % -84.94% 109.36% -15.42% -38.14% 25.77% 23.90% -
  Horiz. % 25.70% 170.68% 81.53% 96.39% 155.82% 123.90% 100.00%
DY 1.38 0.00 1.33 2.38 2.72 1.38 3.22 -13.16%
  YoY % 0.00% 0.00% -44.12% -12.50% 97.10% -57.14% -
  Horiz. % 42.86% 0.00% 41.30% 73.91% 84.47% 42.86% 100.00%
P/NAPS 1.11 1.08 2.25 1.47 1.28 1.24 0.98 2.10%
  YoY % 2.78% -52.00% 53.06% 14.84% 3.23% 26.53% -
  Horiz. % 113.27% 110.20% 229.59% 150.00% 130.61% 126.53% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 27/02/15 26/02/14 25/02/13 27/02/12 25/02/11 -
Price 1.9400 1.5700 2.2500 1.9800 1.5500 1.5700 1.1600 -
P/RPS 3.84 4.73 4.69 5.08 2.63 4.31 5.39 -5.49%
  YoY % -18.82% 0.85% -7.68% 93.16% -38.98% -20.04% -
  Horiz. % 71.24% 87.76% 87.01% 94.25% 48.79% 79.96% 100.00%
P/EPS 104.41 12.92 24.61 21.81 12.80 18.17 19.76 31.94%
  YoY % 708.13% -47.50% 12.84% 70.39% -29.55% -8.05% -
  Horiz. % 528.39% 65.38% 124.54% 110.37% 64.78% 91.95% 100.00%
EY 0.96 7.74 4.06 4.59 7.81 5.50 5.06 -24.18%
  YoY % -87.60% 90.64% -11.55% -41.23% 42.00% 8.70% -
  Horiz. % 18.97% 152.96% 80.24% 90.71% 154.35% 108.70% 100.00%
DY 1.03 0.00 1.33 2.27 2.74 1.23 3.28 -17.54%
  YoY % 0.00% 0.00% -41.41% -17.15% 122.76% -62.50% -
  Horiz. % 31.40% 0.00% 40.55% 69.21% 83.54% 37.50% 100.00%
P/NAPS 1.48 1.19 2.25 1.53 1.27 1.39 0.97 7.29%
  YoY % 24.37% -47.11% 47.06% 20.47% -8.63% 43.30% -
  Horiz. % 152.58% 122.68% 231.96% 157.73% 130.93% 143.30% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS