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.
 


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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!
PARTNERS & BROKERS