[E&O] QoQ Cumulative 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- 112.01%
YoY- -7.97%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 68,890 449,497 306,457 207,038 129,744 497,141 267,454 -59.61%
PBT 24,603 202,136 81,450 64,597 33,208 167,173 88,332 -57.45%
Tax -1,261 -45,470 -26,432 -21,841 -12,640 -47,389 -23,033 -85.65%
NP 23,342 156,666 55,018 42,756 20,568 119,784 65,299 -49.72%
-
NP to SH 23,259 152,088 51,588 40,198 18,960 113,239 62,740 -48.48%
-
Tax Rate 5.13% 22.49% 32.45% 33.81% 38.06% 28.35% 26.08% -
Total Cost 45,548 292,831 251,439 164,282 109,176 377,357 202,155 -63.07%
-
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 1.43% 10.20% 3.44% 2.65% 1.27% 7.69% 4.40% -
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 5.63 39.51 27.62 18.70 11.70 44.93 24.17 -62.24%
EPS 1.90 12.45 4.65 3.63 1.71 10.24 5.67 -51.85%
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 3.27 21.35 14.56 9.84 6.16 23.62 12.71 -59.64%
EPS 1.10 7.23 2.45 1.91 0.90 5.38 2.98 -48.63%
DPS 0.00 0.00 0.00 0.00 0.00 1.58 0.00 -
NAPS 0.7735 0.7081 0.7115 0.7207 0.7111 0.6992 0.6781 9.19%
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 30.21 5.06 8.15 15.35 23.50 4.72 7.82 146.81%
P/EPS 89.47 14.96 48.39 79.06 160.82 20.72 33.33 93.49%
EY 1.12 6.68 2.07 1.26 0.62 4.83 3.00 -48.24%
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 26.65 4.63 8.15 13.64 25.04 5.16 8.19 120.06%
P/EPS 78.95 13.69 48.39 70.25 171.35 22.67 34.92 72.51%
EY 1.27 7.30 2.07 1.42 0.58 4.41 2.86 -41.88%
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