[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
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 653,248 275,560 518,976 379,964 558,084 303,532 185,240 23.35%
PBT 42,556 98,412 132,832 138,328 163,360 282,760 70,244 -8.00%
Tax -27,308 -5,044 -50,560 -27,112 -36,944 -72,308 -21,756 3.85%
NP 15,248 93,368 82,272 111,216 126,416 210,452 48,488 -17.52%
-
NP to SH 12,948 93,036 75,840 108,880 121,272 207,568 40,912 -17.43%
-
Tax Rate 64.17% 5.13% 38.06% 19.60% 22.62% 25.57% 30.97% -
Total Cost 638,000 182,192 436,704 268,748 431,668 93,080 136,752 29.23%
-
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%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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%
NOSH 1,245,000 1,224,157 1,108,771 1,106,504 1,106,496 1,081,083 1,065,416 2.62%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.33% 33.88% 15.85% 29.27% 22.65% 69.33% 26.18% -
ROE 0.79% 5.71% 5.07% 7.69% 9.13% 15.48% 3.05% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 52.47 22.51 46.81 34.34 50.44 28.08 17.39 20.18%
EPS 1.04 7.60 6.84 9.84 10.96 19.20 3.84 -19.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.33 1.35 1.28 1.20 1.24 1.26 0.65%
Adjusted Per Share Value based on latest NOSH - 1,106,504
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 31.03 13.09 24.65 18.05 26.51 14.42 8.80 23.34%
EPS 0.62 4.42 3.60 5.17 5.76 9.86 1.94 -17.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7748 0.7734 0.7111 0.6728 0.6308 0.6368 0.6377 3.29%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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%
P/EPS 159.62 22.37 40.20 20.33 12.77 8.39 23.44 37.63%
EY 0.63 4.47 2.49 4.92 7.83 11.93 4.27 -27.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.28 2.04 1.56 1.17 1.30 0.71 10.16%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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%
P/EPS 162.50 19.74 42.84 21.14 14.78 7.55 28.13 33.91%
EY 0.62 5.07 2.33 4.73 6.77 13.24 3.56 -25.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.13 2.17 1.63 1.35 1.17 0.86 6.98%

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