[E&O] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -78.99%
YoY- -10.22%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 497,141 267,454 169,666 94,991 605,536 440,807 296,199 41.27%
PBT 167,173 88,332 59,864 34,582 187,271 127,965 92,337 48.59%
Tax -47,389 -23,033 -14,652 -6,778 -50,505 -31,542 -23,765 58.49%
NP 119,784 65,299 45,212 27,804 136,766 96,423 68,572 45.09%
-
NP to SH 113,239 62,740 43,677 27,220 129,556 91,664 65,247 44.46%
-
Tax Rate 28.35% 26.08% 24.48% 19.60% 26.97% 24.65% 25.74% -
Total Cost 377,357 202,155 124,454 67,187 468,770 344,384 227,627 40.11%
-
Net Worth 1,471,758 1,427,417 1,437,470 1,416,325 1,393,848 1,348,975 1,360,234 5.39%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 33,197 - - - 49,780 - - -
Div Payout % 29.32% - - - 38.42% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,471,758 1,427,417 1,437,470 1,416,325 1,393,848 1,348,975 1,360,234 5.39%
NOSH 1,106,585 1,106,525 1,105,746 1,106,504 1,106,228 1,105,717 1,105,881 0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 24.09% 24.42% 26.65% 29.27% 22.59% 21.87% 23.15% -
ROE 7.69% 4.40% 3.04% 1.92% 9.29% 6.80% 4.80% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 44.93 24.17 15.34 8.58 54.74 39.87 26.78 41.23%
EPS 10.24 5.67 3.95 2.46 11.71 8.29 5.90 44.47%
DPS 3.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.33 1.29 1.30 1.28 1.26 1.22 1.23 5.35%
Adjusted Per Share Value based on latest NOSH - 1,106,504
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.62 12.71 8.06 4.51 28.77 20.94 14.07 41.29%
EPS 5.38 2.98 2.07 1.29 6.15 4.35 3.10 44.46%
DPS 1.58 0.00 0.00 0.00 2.36 0.00 0.00 -
NAPS 0.6992 0.6781 0.6829 0.6728 0.6622 0.6408 0.6462 5.40%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.12 1.89 2.05 2.00 1.58 1.56 1.65 -
P/RPS 4.72 7.82 13.36 23.30 2.89 3.91 6.16 -16.27%
P/EPS 20.72 33.33 51.90 81.30 13.49 18.82 27.97 -18.14%
EY 4.83 3.00 1.93 1.23 7.41 5.31 3.58 22.12%
DY 1.42 0.00 0.00 0.00 2.85 0.00 0.00 -
P/NAPS 1.59 1.47 1.58 1.56 1.25 1.28 1.34 12.09%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 26/11/13 26/08/13 27/05/13 25/02/13 22/11/12 -
Price 2.32 1.98 1.95 2.08 2.08 1.55 1.62 -
P/RPS 5.16 8.19 12.71 24.23 3.80 3.89 6.05 -10.07%
P/EPS 22.67 34.92 49.37 84.55 17.76 18.70 27.46 -12.00%
EY 4.41 2.86 2.03 1.18 5.63 5.35 3.64 13.66%
DY 1.29 0.00 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 1.74 1.53 1.50 1.63 1.65 1.27 1.32 20.24%

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