[E&O] QoQ 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- 12.01%
YoY- 29.05%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 68,890 143,040 99,419 77,294 129,744 229,687 97,788 -20.87%
PBT 24,603 120,686 16,853 31,389 33,208 78,841 28,468 -9.29%
Tax -1,261 -19,038 -4,591 -9,201 -12,640 -24,356 -8,381 -71.80%
NP 23,342 101,648 12,262 22,188 20,568 54,485 20,087 10.56%
-
NP to SH 23,259 100,500 11,390 21,238 18,960 50,499 19,063 14.22%
-
Tax Rate 5.13% 15.77% 27.24% 29.31% 38.06% 30.89% 29.44% -
Total Cost 45,548 41,392 87,157 55,106 109,176 175,202 77,701 -30.02%
-
Net Worth 1,628,130 1,601,856 1,507,500 1,523,353 1,496,842 1,471,857 1,429,724 9.07%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - 33,199 - -
Div Payout % - - - - - 65.74% - -
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 1,601,856 1,507,500 1,523,353 1,496,842 1,471,857 1,429,724 9.07%
NOSH 1,224,157 1,222,791 1,116,666 1,111,937 1,108,771 1,106,659 1,108,313 6.87%
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% 71.06% 12.33% 28.71% 15.85% 23.72% 20.54% -
ROE 1.43% 6.27% 0.76% 1.39% 1.27% 3.43% 1.33% -
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 11.70 8.90 6.95 11.70 20.75 8.82 -25.92%
EPS 1.90 8.22 1.02 1.91 1.71 4.57 1.72 6.87%
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 6.80 4.72 3.67 6.16 10.91 4.65 -20.97%
EPS 1.10 4.77 0.54 1.01 0.90 2.40 0.91 13.51%
DPS 0.00 0.00 0.00 0.00 0.00 1.58 0.00 -
NAPS 0.7734 0.761 0.7161 0.7237 0.7111 0.6992 0.6792 9.07%
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 17.10 25.27 41.29 23.50 10.21 21.42 25.84%
P/EPS 89.47 24.33 220.59 150.26 160.82 46.46 109.88 -12.83%
EY 1.12 4.11 0.45 0.67 0.62 2.15 0.91 14.89%
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 15.64 25.27 36.68 25.04 11.18 22.44 12.18%
P/EPS 78.95 22.27 220.59 133.51 171.35 50.84 115.12 -22.28%
EY 1.27 4.49 0.45 0.75 0.58 1.97 0.87 28.77%
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