[E&O] QoQ TTM Result on 30-Jun-2015 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 2.83%
YoY- 48.97%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 422,183 415,223 397,057 388,643 449,497 536,144 534,513 -14.54%
PBT 54,755 175,496 188,558 193,531 202,136 160,291 171,906 -53.32%
Tax -15,926 -21,781 -26,968 -34,091 -45,470 -50,788 -54,578 -55.97%
NP 38,829 153,715 161,590 159,440 156,666 109,503 117,328 -52.12%
-
NP to SH 37,191 152,087 159,596 156,387 152,088 102,087 109,760 -51.36%
-
Tax Rate 29.09% 12.41% 14.30% 17.62% 22.49% 31.68% 31.75% -
Total Cost 383,354 261,508 235,467 229,203 292,831 426,641 417,185 -5.47%
-
Net Worth 1,641,274 1,652,554 1,646,179 1,628,130 1,601,856 1,116,666 1,111,937 29.60%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 25,057 - - - - 33,199 33,199 -17.08%
Div Payout % 67.38% - - - - 32.52% 30.25% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,641,274 1,652,554 1,646,179 1,628,130 1,601,856 1,116,666 1,111,937 29.60%
NOSH 1,252,881 1,251,935 1,228,492 1,224,157 1,222,791 1,116,666 1,111,937 8.27%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.20% 37.02% 40.70% 41.02% 34.85% 20.42% 21.95% -
ROE 2.27% 9.20% 9.69% 9.61% 9.49% 9.14% 9.87% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 33.70 33.17 32.32 31.75 36.76 48.01 48.07 -21.06%
EPS 2.97 12.15 12.99 12.78 12.44 9.14 9.87 -55.06%
DPS 2.00 0.00 0.00 0.00 0.00 3.00 3.00 -23.66%
NAPS 1.31 1.32 1.34 1.33 1.31 1.00 1.00 19.70%
Adjusted Per Share Value based on latest NOSH - 1,224,157
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 20.06 19.72 18.86 18.46 21.35 25.47 25.39 -14.52%
EPS 1.77 7.22 7.58 7.43 7.22 4.85 5.21 -51.27%
DPS 1.19 0.00 0.00 0.00 0.00 1.58 1.58 -17.20%
NAPS 0.7797 0.785 0.782 0.7734 0.761 0.5305 0.5282 29.61%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.65 1.43 1.58 1.70 2.00 2.25 2.87 -
P/RPS 4.90 4.31 4.89 5.35 5.44 4.69 5.97 -12.32%
P/EPS 55.58 11.77 12.16 13.31 16.08 24.61 29.07 53.98%
EY 1.80 8.50 8.22 7.51 6.22 4.06 3.44 -35.03%
DY 1.21 0.00 0.00 0.00 0.00 1.33 1.05 9.90%
P/NAPS 1.26 1.08 1.18 1.28 1.53 2.25 2.87 -42.20%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 27/11/15 24/08/15 25/05/15 27/02/15 28/11/14 -
Price 1.55 1.57 1.55 1.50 1.83 2.25 2.55 -
P/RPS 4.60 4.73 4.80 4.72 4.98 4.69 5.30 -9.00%
P/EPS 52.22 12.92 11.93 11.74 14.71 24.61 25.83 59.81%
EY 1.92 7.74 8.38 8.52 6.80 4.06 3.87 -37.30%
DY 1.29 0.00 0.00 0.00 0.00 1.33 1.18 6.11%
P/NAPS 1.18 1.19 1.16 1.13 1.40 2.25 2.55 -40.14%

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