Highlights

[E&O] YoY TTM 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 -     48.98%    YoY -     34.31%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 981,265 704,764 422,183 449,497 497,141 605,536 492,151 12.18%
  YoY % 39.23% 66.93% -6.08% -9.58% -17.90% 23.04% -
  Horiz. % 199.38% 143.20% 85.78% 91.33% 101.01% 123.04% 100.00%
PBT 197,272 126,330 54,755 202,136 167,173 187,271 171,172 2.39%
  YoY % 56.16% 130.72% -72.91% 20.91% -10.73% 9.41% -
  Horiz. % 115.25% 73.80% 31.99% 118.09% 97.66% 109.41% 100.00%
Tax -81,011 -34,405 -15,926 -45,470 -47,389 -50,505 -43,433 10.94%
  YoY % -135.46% -116.03% 64.97% 4.05% 6.17% -16.28% -
  Horiz. % 186.52% 79.21% 36.67% 104.69% 109.11% 116.28% 100.00%
NP 116,261 91,925 38,829 156,666 119,784 136,766 127,739 -1.56%
  YoY % 26.47% 136.74% -75.22% 30.79% -12.42% 7.07% -
  Horiz. % 91.01% 71.96% 30.40% 122.65% 93.77% 107.07% 100.00%
NP to SH 100,790 87,581 37,191 152,088 113,239 129,556 123,296 -3.30%
  YoY % 15.08% 135.49% -75.55% 34.31% -12.59% 5.08% -
  Horiz. % 81.75% 71.03% 30.16% 123.35% 91.84% 105.08% 100.00%
Tax Rate 41.07 % 27.23 % 29.09 % 22.49 % 28.35 % 26.97 % 25.37 % 8.36%
  YoY % 50.83% -6.39% 29.35% -20.67% 5.12% 6.31% -
  Horiz. % 161.88% 107.33% 114.66% 88.65% 111.75% 106.31% 100.00%
Total Cost 865,004 612,839 383,354 292,831 377,357 468,770 364,412 15.49%
  YoY % 41.15% 59.86% 30.91% -22.40% -19.50% 28.64% -
  Horiz. % 237.37% 168.17% 105.20% 80.36% 103.55% 128.64% 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 0 37,738 25,057 0 33,199 49,835 46,889 -
  YoY % 0.00% 50.61% 0.00% 0.00% -33.38% 6.28% -
  Horiz. % 0.00% 80.48% 53.44% 0.00% 70.80% 106.28% 100.00%
Div Payout % - % 43.09 % 67.38 % - % 29.32 % 38.47 % 38.03 % -
  YoY % 0.00% -36.05% 0.00% 0.00% -23.78% 1.16% -
  Horiz. % 0.00% 113.31% 177.18% 0.00% 77.10% 101.16% 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 11.85 % 13.04 % 9.20 % 34.85 % 24.09 % 22.59 % 25.96 % -12.25%
  YoY % -9.13% 41.74% -73.60% 44.67% 6.64% -12.98% -
  Horiz. % 45.65% 50.23% 35.44% 134.24% 92.80% 87.02% 100.00%
ROE 5.46 % 5.16 % 2.27 % 9.49 % 7.69 % 9.28 % 9.55 % -8.89%
  YoY % 5.81% 127.31% -76.08% 23.41% -17.13% -2.83% -
  Horiz. % 57.17% 54.03% 23.77% 99.37% 80.52% 97.17% 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 75.42 56.02 33.70 36.76 44.92 54.68 44.61 9.14%
  YoY % 34.63% 66.23% -8.32% -18.17% -17.85% 22.57% -
  Horiz. % 169.07% 125.58% 75.54% 82.40% 100.69% 122.57% 100.00%
EPS 7.75 6.96 2.97 12.44 10.23 11.70 11.18 -5.92%
  YoY % 11.35% 134.34% -76.13% 21.60% -12.56% 4.65% -
  Horiz. % 69.32% 62.25% 26.57% 111.27% 91.50% 104.65% 100.00%
DPS 0.00 3.00 2.00 0.00 3.00 4.50 4.25 -
  YoY % 0.00% 50.00% 0.00% 0.00% -33.33% 5.88% -
  Horiz. % 0.00% 70.59% 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 67.35 48.37 28.98 30.85 34.12 41.56 33.78 12.18%
  YoY % 39.24% 66.91% -6.06% -9.58% -17.90% 23.03% -
  Horiz. % 199.38% 143.19% 85.79% 91.33% 101.01% 123.03% 100.00%
EPS 6.92 6.01 2.55 10.44 7.77 8.89 8.46 -3.29%
  YoY % 15.14% 135.69% -75.57% 34.36% -12.60% 5.08% -
  Horiz. % 81.80% 71.04% 30.14% 123.40% 91.84% 105.08% 100.00%
DPS 0.00 2.59 1.72 0.00 2.28 3.42 3.22 -
  YoY % 0.00% 50.58% 0.00% 0.00% -33.33% 6.21% -
  Horiz. % 0.00% 80.43% 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 1.88 3.44 4.90 5.44 4.72 2.89 3.36 -9.22%
  YoY % -45.35% -29.80% -9.93% 15.25% 63.32% -13.99% -
  Horiz. % 55.95% 102.38% 145.83% 161.90% 140.48% 86.01% 100.00%
P/EPS 18.33 27.72 55.58 16.08 20.72 13.51 13.42 5.33%
  YoY % -33.87% -50.13% 245.65% -22.39% 53.37% 0.67% -
  Horiz. % 136.59% 206.56% 414.16% 119.82% 154.40% 100.67% 100.00%
EY 5.46 3.61 1.80 6.22 4.83 7.40 7.45 -5.05%
  YoY % 51.25% 100.56% -71.06% 28.78% -34.73% -0.67% -
  Horiz. % 73.29% 48.46% 24.16% 83.49% 64.83% 99.33% 100.00%
DY 0.00 1.55 1.21 0.00 1.42 2.85 2.83 -
  YoY % 0.00% 28.10% 0.00% 0.00% -50.18% 0.71% -
  Horiz. % 0.00% 54.77% 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 2.06 3.28 4.60 4.98 5.16 3.80 3.16 -6.88%
  YoY % -37.20% -28.70% -7.63% -3.49% 35.79% 20.25% -
  Horiz. % 65.19% 103.80% 145.57% 157.59% 163.29% 120.25% 100.00%
P/EPS 20.01 26.43 52.22 14.71 22.67 17.78 12.62 7.98%
  YoY % -24.29% -49.39% 255.00% -35.11% 27.50% 40.89% -
  Horiz. % 158.56% 209.43% 413.79% 116.56% 179.64% 140.89% 100.00%
EY 5.00 3.78 1.92 6.80 4.41 5.62 7.93 -7.40%
  YoY % 32.28% 96.88% -71.76% 54.20% -21.53% -29.13% -
  Horiz. % 63.05% 47.67% 24.21% 85.75% 55.61% 70.87% 100.00%
DY 0.00 1.63 1.29 0.00 1.29 2.16 3.01 -
  YoY % 0.00% 26.36% 0.00% 0.00% -40.28% -28.24% -
  Horiz. % 0.00% 54.15% 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.
 


 

240  285  525  1224 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.37-0.14 
 TDM 0.315+0.015 
 HSI-H8K 0.15+0.04 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers