[E&O] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 35.37%
YoY- -12.59%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 408,609 414,076 518,976 497,141 356,605 339,332 379,964 4.95%
PBT 108,600 129,194 132,832 167,173 117,776 119,728 138,328 -14.85%
Tax -35,242 -43,682 -50,560 -47,389 -30,710 -29,304 -27,112 19.04%
NP 73,357 85,512 82,272 119,784 87,065 90,424 111,216 -24.16%
-
NP to SH 68,784 80,396 75,840 113,239 83,653 87,354 108,880 -26.31%
-
Tax Rate 32.45% 33.81% 38.06% 28.35% 26.07% 24.48% 19.60% -
Total Cost 335,252 328,564 436,704 377,357 269,540 248,908 268,748 15.83%
-
Net Worth 1,497,716 1,517,114 1,496,842 1,471,758 1,427,417 1,437,470 1,416,325 3.78%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 33,197 - - - -
Div Payout % - - - 29.32% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,497,716 1,517,114 1,496,842 1,471,758 1,427,417 1,437,470 1,416,325 3.78%
NOSH 1,109,419 1,107,382 1,108,771 1,106,585 1,106,525 1,105,746 1,106,504 0.17%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.95% 20.65% 15.85% 24.09% 24.42% 26.65% 29.27% -
ROE 4.59% 5.30% 5.07% 7.69% 5.86% 6.08% 7.69% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 36.83 37.39 46.81 44.93 32.23 30.69 34.34 4.76%
EPS 6.20 7.26 6.84 10.24 7.56 7.90 9.84 -26.44%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.35 1.37 1.35 1.33 1.29 1.30 1.28 3.60%
Adjusted Per Share Value based on latest NOSH - 1,106,659
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.25 16.47 20.64 19.77 14.18 13.49 15.11 4.95%
EPS 2.74 3.20 3.02 4.50 3.33 3.47 4.33 -26.23%
DPS 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
NAPS 0.5956 0.6033 0.5952 0.5853 0.5676 0.5716 0.5632 3.78%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.25 2.87 2.75 2.12 1.89 2.05 2.00 -
P/RPS 6.11 7.68 5.88 4.72 5.86 6.68 5.82 3.28%
P/EPS 36.29 39.53 40.20 20.72 25.00 25.95 20.33 46.99%
EY 2.76 2.53 2.49 4.83 4.00 3.85 4.92 -31.90%
DY 0.00 0.00 0.00 1.42 0.00 0.00 0.00 -
P/NAPS 1.67 2.09 2.04 1.59 1.47 1.58 1.56 4.63%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 26/08/14 23/05/14 26/02/14 26/11/13 26/08/13 -
Price 2.25 2.55 2.93 2.32 1.98 1.95 2.08 -
P/RPS 6.11 6.82 6.26 5.16 6.14 6.35 6.06 0.54%
P/EPS 36.29 35.12 42.84 22.67 26.19 24.68 21.14 43.22%
EY 2.76 2.85 2.33 4.41 3.82 4.05 4.73 -30.10%
DY 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
P/NAPS 1.67 1.86 2.17 1.74 1.53 1.50 1.63 1.62%

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