[E&O] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -19.77%
YoY- -33.06%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 518,976 497,141 356,605 339,332 379,964 605,536 587,742 -7.98%
PBT 132,832 167,173 117,776 119,728 138,328 187,271 170,620 -15.41%
Tax -50,560 -47,389 -30,710 -29,304 -27,112 -50,505 -42,056 13.10%
NP 82,272 119,784 87,065 90,424 111,216 136,766 128,564 -25.80%
-
NP to SH 75,840 113,239 83,653 87,354 108,880 129,556 122,218 -27.31%
-
Tax Rate 38.06% 28.35% 26.07% 24.48% 19.60% 26.97% 24.65% -
Total Cost 436,704 377,357 269,540 248,908 268,748 468,770 459,178 -3.29%
-
Net Worth 1,496,842 1,471,758 1,427,417 1,437,470 1,416,325 1,393,848 1,348,975 7.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 33,197 - - - 49,780 - -
Div Payout % - 29.32% - - - 38.42% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,496,842 1,471,758 1,427,417 1,437,470 1,416,325 1,393,848 1,348,975 7.20%
NOSH 1,108,771 1,106,585 1,106,525 1,105,746 1,106,504 1,106,228 1,105,717 0.18%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.85% 24.09% 24.42% 26.65% 29.27% 22.59% 21.87% -
ROE 5.07% 7.69% 5.86% 6.08% 7.69% 9.29% 9.06% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 46.81 44.93 32.23 30.69 34.34 54.74 53.15 -8.14%
EPS 6.84 10.24 7.56 7.90 9.84 11.71 11.05 -27.43%
DPS 0.00 3.00 0.00 0.00 0.00 4.50 0.00 -
NAPS 1.35 1.33 1.29 1.30 1.28 1.26 1.22 7.00%
Adjusted Per Share Value based on latest NOSH - 1,104,496
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.65 23.62 16.94 16.12 18.05 28.77 27.92 -7.98%
EPS 3.60 5.38 3.97 4.15 5.17 6.15 5.81 -27.38%
DPS 0.00 1.58 0.00 0.00 0.00 2.36 0.00 -
NAPS 0.7111 0.6992 0.6781 0.6829 0.6728 0.6621 0.6408 7.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.75 2.12 1.89 2.05 2.00 1.58 1.56 -
P/RPS 5.88 4.72 5.86 6.68 5.82 2.89 2.93 59.30%
P/EPS 40.20 20.72 25.00 25.95 20.33 13.49 14.11 101.35%
EY 2.49 4.83 4.00 3.85 4.92 7.41 7.09 -50.31%
DY 0.00 1.42 0.00 0.00 0.00 2.85 0.00 -
P/NAPS 2.04 1.59 1.47 1.58 1.56 1.25 1.28 36.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 23/05/14 26/02/14 26/11/13 26/08/13 27/05/13 25/02/13 -
Price 2.93 2.32 1.98 1.95 2.08 2.08 1.55 -
P/RPS 6.26 5.16 6.14 6.35 6.06 3.80 2.92 66.49%
P/EPS 42.84 22.67 26.19 24.68 21.14 17.76 14.02 111.00%
EY 2.33 4.41 3.82 4.05 4.73 5.63 7.13 -52.65%
DY 0.00 1.29 0.00 0.00 0.00 2.16 0.00 -
P/NAPS 2.17 1.74 1.53 1.50 1.63 1.65 1.27 43.06%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment