[E&O] QoQ Cumulative 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- 80.49%
YoY- -12.59%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 306,457 207,038 129,744 497,141 267,454 169,666 94,991 117.87%
PBT 81,450 64,597 33,208 167,173 88,332 59,864 34,582 76.74%
Tax -26,432 -21,841 -12,640 -47,389 -23,033 -14,652 -6,778 147.13%
NP 55,018 42,756 20,568 119,784 65,299 45,212 27,804 57.41%
-
NP to SH 51,588 40,198 18,960 113,239 62,740 43,677 27,220 52.96%
-
Tax Rate 32.45% 33.81% 38.06% 28.35% 26.08% 24.48% 19.60% -
Total Cost 251,439 164,282 109,176 377,357 202,155 124,454 67,187 140.46%
-
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 3.44% 2.65% 1.27% 7.69% 4.40% 3.04% 1.92% -
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 27.62 18.70 11.70 44.93 24.17 15.34 8.58 117.55%
EPS 4.65 3.63 1.71 10.24 5.67 3.95 2.46 52.70%
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 14.56 9.84 6.16 23.62 12.71 8.06 4.51 117.96%
EPS 2.45 1.91 0.90 5.38 2.98 2.07 1.29 53.18%
DPS 0.00 0.00 0.00 1.58 0.00 0.00 0.00 -
NAPS 0.7115 0.7207 0.7111 0.6992 0.6781 0.6829 0.6728 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 8.15 15.35 23.50 4.72 7.82 13.36 23.30 -50.26%
P/EPS 48.39 79.06 160.82 20.72 33.33 51.90 81.30 -29.17%
EY 2.07 1.26 0.62 4.83 3.00 1.93 1.23 41.35%
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 8.15 13.64 25.04 5.16 8.19 12.71 24.23 -51.53%
P/EPS 48.39 70.25 171.35 22.67 34.92 49.37 84.55 -30.99%
EY 2.07 1.42 0.58 4.41 2.86 2.03 1.18 45.30%
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