[E&O] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -39.54%
YoY- -52.88%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 129,744 229,687 97,788 74,675 94,991 164,729 144,608 -6.99%
PBT 33,208 78,841 28,468 25,282 34,582 59,306 35,628 -4.59%
Tax -12,640 -24,356 -8,381 -7,874 -6,778 -18,963 -7,777 38.35%
NP 20,568 54,485 20,087 17,408 27,804 40,343 27,851 -18.34%
-
NP to SH 18,960 50,499 19,063 16,457 27,220 37,892 26,417 -19.88%
-
Tax Rate 38.06% 30.89% 29.44% 31.14% 19.60% 31.97% 21.83% -
Total Cost 109,176 175,202 77,701 57,267 67,187 124,386 116,757 -4.38%
-
Net Worth 1,496,842 1,471,857 1,429,724 1,435,845 1,416,325 1,395,404 1,348,482 7.22%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 33,199 - - - 49,835 - -
Div Payout % - 65.74% - - - 131.52% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,496,842 1,471,857 1,429,724 1,435,845 1,416,325 1,395,404 1,348,482 7.22%
NOSH 1,108,771 1,106,659 1,108,313 1,104,496 1,106,504 1,107,463 1,105,313 0.20%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.85% 23.72% 20.54% 23.31% 29.27% 24.49% 19.26% -
ROE 1.27% 3.43% 1.33% 1.15% 1.92% 2.72% 1.96% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.70 20.75 8.82 6.76 8.58 14.87 13.08 -7.18%
EPS 1.71 4.57 1.72 1.49 2.46 3.43 2.39 -20.05%
DPS 0.00 3.00 0.00 0.00 0.00 4.50 0.00 -
NAPS 1.35 1.33 1.29 1.30 1.28 1.26 1.22 7.00%
Adjusted Per Share Value based on latest NOSH - 1,104,496
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.16 9.13 3.89 2.97 3.78 6.55 5.75 -6.98%
EPS 0.75 2.01 0.76 0.65 1.08 1.51 1.05 -20.14%
DPS 0.00 1.32 0.00 0.00 0.00 1.98 0.00 -
NAPS 0.5952 0.5853 0.5685 0.571 0.5632 0.5549 0.5362 7.22%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.75 2.12 1.89 2.05 2.00 1.58 1.56 -
P/RPS 23.50 10.21 21.42 30.32 23.30 10.62 11.92 57.42%
P/EPS 160.82 46.46 109.88 137.58 81.30 46.18 65.27 82.72%
EY 0.62 2.15 0.91 0.73 1.23 2.17 1.53 -45.33%
DY 0.00 1.42 0.00 0.00 0.00 2.85 0.00 -
P/NAPS 2.04 1.59 1.47 1.58 1.56 1.25 1.28 36.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 23/05/14 26/02/14 26/11/13 26/08/13 27/05/13 25/02/13 -
Price 2.93 2.32 1.98 1.95 2.08 2.08 1.55 -
P/RPS 25.04 11.18 22.44 28.84 24.23 13.98 11.85 64.89%
P/EPS 171.35 50.84 115.12 130.87 84.55 60.79 64.85 91.46%
EY 0.58 1.97 0.87 0.76 1.18 1.64 1.54 -47.94%
DY 0.00 1.29 0.00 0.00 0.00 2.16 0.00 -
P/NAPS 2.17 1.74 1.53 1.50 1.63 1.65 1.27 43.06%

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