[E&O] YoY Annualized 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- 6.0%
YoY- 5.08%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 422,183 449,497 497,141 605,536 492,151 271,271 352,375 3.05%
PBT 54,755 202,136 167,173 187,271 171,172 48,154 93,025 -8.44%
Tax -15,926 -45,470 -47,389 -50,505 -43,433 -12,617 -18,630 -2.57%
NP 38,829 156,666 119,784 136,766 127,739 35,537 74,395 -10.26%
-
NP to SH 37,191 152,088 113,239 129,556 123,296 32,211 70,514 -10.10%
-
Tax Rate 29.09% 22.49% 28.35% 26.97% 25.37% 26.20% 20.03% -
Total Cost 383,354 292,831 377,357 468,770 364,412 235,734 277,980 5.49%
-
Net Worth 1,623,297 1,490,464 1,471,758 1,393,848 1,279,393 1,281,389 1,330,442 3.36%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 24,783 - 33,197 49,780 46,473 21,179 40,445 -7.83%
Div Payout % 66.64% - 29.32% 38.42% 37.69% 65.75% 57.36% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,623,297 1,490,464 1,471,758 1,393,848 1,279,393 1,281,389 1,330,442 3.36%
NOSH 1,239,158 1,137,759 1,106,585 1,106,228 1,093,498 1,058,999 1,064,354 2.56%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.20% 34.85% 24.09% 22.59% 25.96% 13.10% 21.11% -
ROE 2.29% 10.20% 7.69% 9.29% 9.64% 2.51% 5.30% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 34.07 39.51 44.93 54.74 45.01 25.62 33.11 0.47%
EPS 3.00 12.45 10.24 11.71 11.27 3.04 6.63 -12.36%
DPS 2.00 0.00 3.00 4.50 4.25 2.00 3.80 -10.13%
NAPS 1.31 1.31 1.33 1.26 1.17 1.21 1.25 0.78%
Adjusted Per Share Value based on latest NOSH - 1,107,463
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 20.83 22.18 24.53 29.88 24.29 13.39 17.39 3.05%
EPS 1.84 7.50 5.59 6.39 6.08 1.59 3.48 -10.06%
DPS 1.22 0.00 1.64 2.46 2.29 1.05 2.00 -7.90%
NAPS 0.801 0.7355 0.7263 0.6878 0.6313 0.6323 0.6565 3.36%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.65 2.00 2.12 1.58 1.50 1.18 0.98 -
P/RPS 4.84 5.06 4.72 2.89 3.33 4.61 2.96 8.53%
P/EPS 54.98 14.96 20.72 13.49 13.30 38.79 14.79 24.43%
EY 1.82 6.68 4.83 7.41 7.52 2.58 6.76 -19.62%
DY 1.21 0.00 1.42 2.85 2.83 1.69 3.88 -17.63%
P/NAPS 1.26 1.53 1.59 1.25 1.28 0.98 0.78 8.31%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 25/05/15 23/05/14 27/05/13 28/05/12 30/05/11 31/05/10 -
Price 1.55 1.83 2.32 2.08 1.41 1.49 0.88 -
P/RPS 4.55 4.63 5.16 3.80 3.13 5.82 2.66 9.35%
P/EPS 51.64 13.69 22.67 17.76 12.51 48.99 13.28 25.37%
EY 1.94 7.30 4.41 5.63 8.00 2.04 7.53 -20.21%
DY 1.29 0.00 1.29 2.16 3.01 1.34 4.32 -18.22%
P/NAPS 1.18 1.40 1.74 1.65 1.21 1.23 0.70 9.08%

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