[E&O] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 43.44%
YoY- -10.22%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 97,788 74,675 94,991 164,729 144,608 156,678 139,521 -21.04%
PBT 28,468 25,282 34,582 59,306 35,628 51,497 40,840 -21.33%
Tax -8,381 -7,874 -6,778 -18,963 -7,777 -14,529 -9,236 -6.25%
NP 20,087 17,408 27,804 40,343 27,851 36,968 31,604 -26.01%
-
NP to SH 19,063 16,457 27,220 37,892 26,417 34,929 30,318 -26.54%
-
Tax Rate 29.44% 31.14% 19.60% 31.97% 21.83% 28.21% 22.62% -
Total Cost 77,701 57,267 67,187 124,386 116,757 119,710 107,917 -19.61%
-
Net Worth 1,429,724 1,435,845 1,416,325 1,395,404 1,348,482 1,359,578 1,327,795 5.04%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 49,835 - - - -
Div Payout % - - - 131.52% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,429,724 1,435,845 1,416,325 1,395,404 1,348,482 1,359,578 1,327,795 5.04%
NOSH 1,108,313 1,104,496 1,106,504 1,107,463 1,105,313 1,105,348 1,106,496 0.10%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 20.54% 23.31% 29.27% 24.49% 19.26% 23.59% 22.65% -
ROE 1.33% 1.15% 1.92% 2.72% 1.96% 2.57% 2.28% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.82 6.76 8.58 14.87 13.08 14.17 12.61 -21.15%
EPS 1.72 1.49 2.46 3.43 2.39 3.16 2.74 -26.62%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.29 1.30 1.28 1.26 1.22 1.23 1.20 4.92%
Adjusted Per Share Value based on latest NOSH - 1,107,463
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.65 3.55 4.51 7.83 6.87 7.44 6.63 -21.00%
EPS 0.91 0.78 1.29 1.80 1.25 1.66 1.44 -26.29%
DPS 0.00 0.00 0.00 2.37 0.00 0.00 0.00 -
NAPS 0.6792 0.6821 0.6728 0.6629 0.6406 0.6459 0.6308 5.03%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.89 2.05 2.00 1.58 1.56 1.65 1.40 -
P/RPS 21.42 30.32 23.30 10.62 11.92 11.64 11.10 54.81%
P/EPS 109.88 137.58 81.30 46.18 65.27 52.22 51.09 66.38%
EY 0.91 0.73 1.23 2.17 1.53 1.92 1.96 -39.95%
DY 0.00 0.00 0.00 2.85 0.00 0.00 0.00 -
P/NAPS 1.47 1.58 1.56 1.25 1.28 1.34 1.17 16.38%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 26/08/13 27/05/13 25/02/13 22/11/12 17/08/12 -
Price 1.98 1.95 2.08 2.08 1.55 1.62 1.62 -
P/RPS 22.44 28.84 24.23 13.98 11.85 11.43 12.85 44.86%
P/EPS 115.12 130.87 84.55 60.79 64.85 51.27 59.12 55.74%
EY 0.87 0.76 1.18 1.64 1.54 1.95 1.69 -35.68%
DY 0.00 0.00 0.00 2.16 0.00 0.00 0.00 -
P/NAPS 1.53 1.50 1.63 1.65 1.27 1.32 1.35 8.67%

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