[E&O] QoQ Annualized Quarter Result on 31-Mar-2015 [#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- 121.11%
YoY- 34.31%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 362,910 309,196 275,560 449,497 408,609 414,076 518,976 -21.16%
PBT 73,080 102,038 98,412 202,136 108,600 129,194 132,832 -32.78%
Tax -3,657 -6,678 -5,044 -45,470 -35,242 -43,682 -50,560 -82.55%
NP 69,422 95,360 93,368 156,666 73,357 85,512 82,272 -10.67%
-
NP to SH 68,782 95,412 93,036 152,088 68,784 80,396 75,840 -6.28%
-
Tax Rate 5.00% 6.54% 5.13% 22.49% 32.45% 33.81% 38.06% -
Total Cost 293,488 213,836 182,192 292,831 335,252 328,564 436,704 -23.21%
-
Net Worth 1,632,969 1,643,342 1,628,130 1,490,464 1,497,716 1,517,114 1,496,842 5.95%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,632,969 1,643,342 1,628,130 1,490,464 1,497,716 1,517,114 1,496,842 5.95%
NOSH 1,237,098 1,226,375 1,224,157 1,137,759 1,109,419 1,107,382 1,108,771 7.55%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.13% 30.84% 33.88% 34.85% 17.95% 20.65% 15.85% -
ROE 4.21% 5.81% 5.71% 10.20% 4.59% 5.30% 5.07% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 29.34 25.21 22.51 39.51 36.83 37.39 46.81 -26.69%
EPS 5.56 7.78 7.60 12.45 6.20 7.26 6.84 -12.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.34 1.33 1.31 1.35 1.37 1.35 -1.48%
Adjusted Per Share Value based on latest NOSH - 1,222,791
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.91 15.26 13.60 22.18 20.16 20.43 25.61 -21.16%
EPS 3.39 4.71 4.59 7.50 3.39 3.97 3.74 -6.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8058 0.8109 0.8034 0.7355 0.7391 0.7486 0.7386 5.96%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.43 1.58 1.70 2.00 2.25 2.87 2.75 -
P/RPS 4.87 6.27 7.55 5.06 6.11 7.68 5.88 -11.77%
P/EPS 25.72 20.31 22.37 14.96 36.29 39.53 40.20 -25.68%
EY 3.89 4.92 4.47 6.68 2.76 2.53 2.49 34.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.18 1.28 1.53 1.67 2.09 2.04 -34.48%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 24/08/15 25/05/15 27/02/15 28/11/14 26/08/14 -
Price 1.57 1.55 1.50 1.83 2.25 2.55 2.93 -
P/RPS 5.35 6.15 6.66 4.63 6.11 6.82 6.26 -9.91%
P/EPS 28.24 19.92 19.74 13.69 36.29 35.12 42.84 -24.19%
EY 3.54 5.02 5.07 7.30 2.76 2.85 2.33 32.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.16 1.13 1.40 1.67 1.86 2.17 -32.92%

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