[E&O] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock

[E&O] EASTERN & ORIENTAL BHD

Announcement Date

26-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

30-Jun-2013 [#1]

Profit Trend

QoQ- -15.96%

YoY- -10.22%

Quarter Report

E&O's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	653,248	275,560	518,976	379,964	558,084	303,532	185,240	23.35%
YoY %	137.06%	-46.90%	36.59%	-31.92%	83.86%	63.86%	-	-
Horiz. %	352.65%	148.76%	280.16%	205.12%	301.28%	163.86%	100.00%	-
PBT	42,556	98,412	132,832	138,328	163,360	282,760	70,244	-8.00%
YoY %	-56.76%	-25.91%	-3.97%	-15.32%	-42.23%	302.54%	-	-
Horiz. %	60.58%	140.10%	189.10%	196.93%	232.56%	402.54%	100.00%	-
Tax	-27,308	-5,044	-50,560	-27,112	-36,944	-72,308	-21,756	3.85%
YoY %	-441.40%	90.02%	-86.49%	26.61%	48.91%	-232.36%	-	-
Horiz. %	125.52%	23.18%	232.40%	124.62%	169.81%	332.36%	100.00%	-
NP	15,248	93,368	82,272	111,216	126,416	210,452	48,488	-17.52%
YoY %	-83.67%	13.49%	-26.03%	-12.02%	-39.93%	334.03%	-	-
Horiz. %	31.45%	192.56%	169.67%	229.37%	260.72%	434.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,948	93,036	75,840	108,880	121,272	207,568	40,912	-17.43%
YoY %	-86.08%	22.67%	-30.35%	-10.22%	-41.57%	407.35%	-	-
Horiz. %	31.65%	227.41%	185.37%	266.13%	296.42%	507.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	64.17%	5.13%	38.06%	19.60%	22.62%	25.57%	30.97%	-
YoY %	1,150.88%	-86.52%	94.18%	-13.35%	-11.54%	-17.44%	-	-
Horiz. %	207.20%	16.56%	122.89%	63.29%	73.04%	82.56%	100.00%	-
Total Cost	638,000	182,192	436,704	268,748	431,668	93,080	136,752	29.23%
YoY %	250.18%	-58.28%	62.50%	-37.74%	363.76%	-31.94%	-	-
Horiz. %	466.54%	133.23%	319.34%	196.52%	315.66%	68.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,630,949	1,628,130	1,496,842	1,416,325	1,327,795	1,340,543	1,342,425	3.29%
YoY %	0.17%	8.77%	5.68%	6.67%	-0.95%	-0.14%	-	-
Horiz. %	121.49%	121.28%	111.50%	105.50%	98.91%	99.86%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,630,949	1,628,130	1,496,842	1,416,325	1,327,795	1,340,543	1,342,425	3.29%
YoY %	0.17%	8.77%	5.68%	6.67%	-0.95%	-0.14%	-	-
Horiz. %	121.49%	121.28%	111.50%	105.50%	98.91%	99.86%	100.00%	-
NOSH	1,245,000	1,224,157	1,108,771	1,106,504	1,106,496	1,081,083	1,065,416	2.62%
YoY %	1.70%	10.41%	0.20%	0.00%	2.35%	1.47%	-	-
Horiz. %	116.86%	114.90%	104.07%	103.86%	103.86%	101.47%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	2.33%	33.88%	15.85%	29.27%	22.65%	69.33%	26.18%	-
YoY %	-93.12%	113.75%	-45.85%	29.23%	-67.33%	164.82%	-	-
Horiz. %	8.90%	129.41%	60.54%	111.80%	86.52%	264.82%	100.00%	-
ROE	0.79%	5.71%	5.07%	7.69%	9.13%	15.48%	3.05%	-
YoY %	-86.16%	12.62%	-34.07%	-15.77%	-41.02%	407.54%	-	-
Horiz. %	25.90%	187.21%	166.23%	252.13%	299.34%	507.54%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	52.47	22.51	46.81	34.34	50.44	28.08	17.39	20.18%
YoY %	133.10%	-51.91%	36.31%	-31.92%	79.63%	61.47%	-	-
Horiz. %	301.73%	129.44%	269.18%	197.47%	290.05%	161.47%	100.00%	-
EPS	1.04	7.60	6.84	9.84	10.96	19.20	3.84	-19.54%
YoY %	-86.32%	11.11%	-30.49%	-10.22%	-42.92%	400.00%	-	-
Horiz. %	27.08%	197.92%	178.12%	256.25%	285.42%	500.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.31	1.33	1.35	1.28	1.20	1.24	1.26	0.65%
YoY %	-1.50%	-1.48%	5.47%	6.67%	-3.23%	-1.59%	-	-
Horiz. %	103.97%	105.56%	107.14%	101.59%	95.24%	98.41%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,106,504
RPS	31.03	13.09	24.65	18.05	26.51	14.42	8.80	23.34%
YoY %	137.05%	-46.90%	36.57%	-31.91%	83.84%	63.86%	-	-
Horiz. %	352.61%	148.75%	280.11%	205.11%	301.25%	163.86%	100.00%	-
EPS	0.62	4.42	3.60	5.17	5.76	9.86	1.94	-17.29%
YoY %	-85.97%	22.78%	-30.37%	-10.24%	-41.58%	408.25%	-	-
Horiz. %	31.96%	227.84%	185.57%	266.49%	296.91%	508.25%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7748	0.7735	0.7111	0.6728	0.6308	0.6368	0.6377	3.29%
YoY %	0.17%	8.78%	5.69%	6.66%	-0.94%	-0.14%	-	-
Horiz. %	121.50%	121.30%	111.51%	105.50%	98.92%	99.86%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.66	1.70	2.75	2.00	1.40	1.61	0.90	-
P/RPS	3.16	7.55	5.88	5.82	2.78	5.73	5.18	-7.90%
YoY %	-58.15%	28.40%	1.03%	109.35%	-51.48%	10.62%	-	-
Horiz. %	61.00%	145.75%	113.51%	112.36%	53.67%	110.62%	100.00%	-
P/EPS	159.62	22.37	40.20	20.33	12.77	8.39	23.44	37.63%
YoY %	613.54%	-44.35%	97.74%	59.20%	52.21%	-64.21%	-	-
Horiz. %	680.97%	95.44%	171.50%	86.73%	54.48%	35.79%	100.00%	-
EY	0.63	4.47	2.49	4.92	7.83	11.93	4.27	-27.28%
YoY %	-85.91%	79.52%	-49.39%	-37.16%	-34.37%	179.39%	-	-
Horiz. %	14.75%	104.68%	58.31%	115.22%	183.37%	279.39%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.27	1.28	2.04	1.56	1.17	1.30	0.71	10.16%
YoY %	-0.78%	-37.25%	30.77%	33.33%	-10.00%	83.10%	-	-
Horiz. %	178.87%	180.28%	287.32%	219.72%	164.79%	183.10%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	24/08/15	26/08/14	26/08/13	17/08/12	25/08/11	24/08/10	-
Price	1.69	1.50	2.93	2.08	1.62	1.45	1.08	-
P/RPS	3.22	6.66	6.26	6.06	3.21	5.16	6.21	-10.35%
YoY %	-51.65%	6.39%	3.30%	88.79%	-37.79%	-16.91%	-	-
Horiz. %	51.85%	107.25%	100.81%	97.58%	51.69%	83.09%	100.00%	-
P/EPS	162.50	19.74	42.84	21.14	14.78	7.55	28.13	33.91%
YoY %	723.20%	-53.92%	102.65%	43.03%	95.76%	-73.16%	-	-
Horiz. %	577.68%	70.17%	152.29%	75.15%	52.54%	26.84%	100.00%	-
EY	0.62	5.07	2.33	4.73	6.77	13.24	3.56	-25.25%
YoY %	-87.77%	117.60%	-50.74%	-30.13%	-48.87%	271.91%	-	-
Horiz. %	17.42%	142.42%	65.45%	132.87%	190.17%	371.91%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.29	1.13	2.17	1.63	1.35	1.17	0.86	6.98%
YoY %	14.16%	-47.93%	33.13%	20.74%	15.38%	36.05%	-	-
Horiz. %	150.00%	131.40%	252.33%	189.53%	156.98%	136.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos