[E&O] QoQ Cumulative 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- 194.81%
YoY- 34.31%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 272,183 154,598 68,890 449,497 306,457 207,038 129,744 63.65%
PBT 54,810 51,019 24,603 202,136 81,450 64,597 33,208 39.53%
Tax -2,743 -3,339 -1,261 -45,470 -26,432 -21,841 -12,640 -63.78%
NP 52,067 47,680 23,342 156,666 55,018 42,756 20,568 85.42%
-
NP to SH 51,587 47,706 23,259 152,088 51,588 40,198 18,960 94.54%
-
Tax Rate 5.00% 6.54% 5.13% 22.49% 32.45% 33.81% 38.06% -
Total Cost 220,116 106,918 45,548 292,831 251,439 164,282 109,176 59.39%
-
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 3.16% 2.90% 1.43% 10.20% 3.44% 2.65% 1.27% -
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 22.00 12.61 5.63 39.51 27.62 18.70 11.70 52.16%
EPS 4.17 3.89 1.90 12.45 4.65 3.63 1.71 80.87%
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 12.93 7.34 3.27 21.35 14.56 9.84 6.16 63.71%
EPS 2.45 2.27 1.10 7.22 2.45 1.91 0.90 94.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7757 0.7807 0.7734 0.708 0.7115 0.7207 0.7111 5.95%
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 6.50 12.53 30.21 5.06 8.15 15.35 23.50 -57.44%
P/EPS 34.29 40.62 89.47 14.96 48.39 79.06 160.82 -64.20%
EY 2.92 2.46 1.12 6.68 2.07 1.26 0.62 180.17%
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 7.14 12.30 26.65 4.63 8.15 13.64 25.04 -56.57%
P/EPS 37.65 39.85 78.95 13.69 48.39 70.25 171.35 -63.48%
EY 2.66 2.51 1.27 7.30 2.07 1.42 0.58 175.27%
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