[E&O] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 6.01%
YoY- -7.97%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 275,560 449,497 408,609 414,076 518,976 497,141 356,605 -15.83%
PBT 98,412 202,136 108,600 129,194 132,832 167,173 117,776 -11.31%
Tax -5,044 -45,470 -35,242 -43,682 -50,560 -47,389 -30,710 -70.10%
NP 93,368 156,666 73,357 85,512 82,272 119,784 87,065 4.78%
-
NP to SH 93,036 152,088 68,784 80,396 75,840 113,239 83,653 7.36%
-
Tax Rate 5.13% 22.49% 32.45% 33.81% 38.06% 28.35% 26.07% -
Total Cost 182,192 292,831 335,252 328,564 436,704 377,357 269,540 -23.03%
-
Net Worth 1,628,130 1,490,464 1,497,716 1,517,114 1,496,842 1,471,758 1,427,417 9.19%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - 33,197 - -
Div Payout % - - - - - 29.32% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,628,130 1,490,464 1,497,716 1,517,114 1,496,842 1,471,758 1,427,417 9.19%
NOSH 1,224,157 1,137,759 1,109,419 1,107,382 1,108,771 1,106,585 1,106,525 6.98%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 33.88% 34.85% 17.95% 20.65% 15.85% 24.09% 24.42% -
ROE 5.71% 10.20% 4.59% 5.30% 5.07% 7.69% 5.86% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.51 39.51 36.83 37.39 46.81 44.93 32.23 -21.33%
EPS 7.60 12.45 6.20 7.26 6.84 10.24 7.56 0.35%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.33 1.31 1.35 1.37 1.35 1.33 1.29 2.06%
Adjusted Per Share Value based on latest NOSH - 1,111,937
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.09 21.35 19.41 19.67 24.65 23.62 16.94 -15.83%
EPS 4.42 7.22 3.27 3.82 3.60 5.38 3.97 7.44%
DPS 0.00 0.00 0.00 0.00 0.00 1.58 0.00 -
NAPS 0.7734 0.708 0.7115 0.7207 0.7111 0.6992 0.6781 9.18%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.70 2.00 2.25 2.87 2.75 2.12 1.89 -
P/RPS 7.55 5.06 6.11 7.68 5.88 4.72 5.86 18.45%
P/EPS 22.37 14.96 36.29 39.53 40.20 20.72 25.00 -7.16%
EY 4.47 6.68 2.76 2.53 2.49 4.83 4.00 7.70%
DY 0.00 0.00 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 1.28 1.53 1.67 2.09 2.04 1.59 1.47 -8.83%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 25/05/15 27/02/15 28/11/14 26/08/14 23/05/14 26/02/14 -
Price 1.50 1.83 2.25 2.55 2.93 2.32 1.98 -
P/RPS 6.66 4.63 6.11 6.82 6.26 5.16 6.14 5.58%
P/EPS 19.74 13.69 36.29 35.12 42.84 22.67 26.19 -17.22%
EY 5.07 7.30 2.76 2.85 2.33 4.41 3.82 20.83%
DY 0.00 0.00 0.00 0.00 0.00 1.29 0.00 -
P/NAPS 1.13 1.40 1.67 1.86 2.17 1.74 1.53 -18.33%

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