[E&O] QoQ TTM 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- -3.22%
YoY- 5.08%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 432,183 479,003 561,006 605,536 651,356 629,868 555,789 -15.39%
PBT 147,638 154,798 181,013 187,271 182,575 174,617 141,322 2.94%
Tax -41,996 -41,392 -48,047 -50,505 -41,970 -45,338 -34,592 13.76%
NP 105,642 113,406 132,966 136,766 140,605 129,279 106,730 -0.67%
-
NP to SH 100,632 107,986 126,458 129,556 133,870 122,815 101,722 -0.71%
-
Tax Rate 28.45% 26.74% 26.54% 26.97% 22.99% 25.96% 24.48% -
Total Cost 326,541 365,597 428,040 468,770 510,751 500,589 449,059 -19.08%
-
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 49,835 49,835 49,835 46,889 46,889 46,889 4.13%
Div Payout % 49.52% 46.15% 39.41% 38.47% 35.03% 38.18% 46.10% -
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 24.44% 23.68% 23.70% 22.59% 21.59% 20.52% 19.20% -
ROE 7.04% 7.52% 8.93% 9.28% 9.93% 9.03% 7.66% -
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 38.99 43.37 50.70 54.68 58.93 56.98 50.23 -15.49%
EPS 9.08 9.78 11.43 11.70 12.11 11.11 9.19 -0.79%
DPS 4.50 4.50 4.50 4.50 4.25 4.25 4.25 3.87%
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 20.53 22.76 26.65 28.77 30.94 29.92 26.40 -15.39%
EPS 4.78 5.13 6.01 6.15 6.36 5.83 4.83 -0.68%
DPS 2.37 2.37 2.37 2.37 2.23 2.23 2.23 4.13%
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 4.85 4.73 3.94 2.89 2.65 2.90 2.79 44.42%
P/EPS 20.82 20.97 17.50 13.51 12.88 14.85 15.23 23.10%
EY 4.80 4.77 5.71 7.40 7.76 6.73 6.57 -18.83%
DY 2.38 2.20 2.25 2.85 2.72 2.58 3.04 -15.01%
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 5.08 4.50 4.10 3.80 2.63 2.84 3.23 35.12%
P/EPS 21.81 19.94 18.20 17.78 12.80 14.58 17.62 15.23%
EY 4.59 5.01 5.49 5.62 7.81 6.86 5.67 -13.10%
DY 2.27 2.31 2.16 2.16 2.74 2.62 2.62 -9.09%
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