[E&O] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -33.03%
YoY- -30.35%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 449,497 408,609 414,076 518,976 497,141 356,605 339,332 20.63%
PBT 202,136 108,600 129,194 132,832 167,173 117,776 119,728 41.83%
Tax -45,470 -35,242 -43,682 -50,560 -47,389 -30,710 -29,304 34.06%
NP 156,666 73,357 85,512 82,272 119,784 87,065 90,424 44.30%
-
NP to SH 152,088 68,784 80,396 75,840 113,239 83,653 87,354 44.77%
-
Tax Rate 22.49% 32.45% 33.81% 38.06% 28.35% 26.07% 24.48% -
Total Cost 292,831 335,252 328,564 436,704 377,357 269,540 248,908 11.45%
-
Net Worth 1,490,464 1,497,716 1,517,114 1,496,842 1,471,758 1,427,417 1,437,470 2.44%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - 33,197 - - -
Div Payout % - - - - 29.32% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,490,464 1,497,716 1,517,114 1,496,842 1,471,758 1,427,417 1,437,470 2.44%
NOSH 1,137,759 1,109,419 1,107,382 1,108,771 1,106,585 1,106,525 1,105,746 1.92%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 34.85% 17.95% 20.65% 15.85% 24.09% 24.42% 26.65% -
ROE 10.20% 4.59% 5.30% 5.07% 7.69% 5.86% 6.08% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 39.51 36.83 37.39 46.81 44.93 32.23 30.69 18.36%
EPS 12.45 6.20 7.26 6.84 10.24 7.56 7.90 35.46%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.31 1.35 1.37 1.35 1.33 1.29 1.30 0.51%
Adjusted Per Share Value based on latest NOSH - 1,108,771
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 21.35 19.41 19.67 24.65 23.62 16.94 16.12 20.62%
EPS 7.23 3.27 3.82 3.60 5.38 3.97 4.15 44.83%
DPS 0.00 0.00 0.00 0.00 1.58 0.00 0.00 -
NAPS 0.7081 0.7115 0.7207 0.7111 0.6992 0.6781 0.6829 2.44%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.00 2.25 2.87 2.75 2.12 1.89 2.05 -
P/RPS 5.06 6.11 7.68 5.88 4.72 5.86 6.68 -16.91%
P/EPS 14.96 36.29 39.53 40.20 20.72 25.00 25.95 -30.75%
EY 6.68 2.76 2.53 2.49 4.83 4.00 3.85 44.44%
DY 0.00 0.00 0.00 0.00 1.42 0.00 0.00 -
P/NAPS 1.53 1.67 2.09 2.04 1.59 1.47 1.58 -2.12%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 28/11/14 26/08/14 23/05/14 26/02/14 26/11/13 -
Price 1.83 2.25 2.55 2.93 2.32 1.98 1.95 -
P/RPS 4.63 6.11 6.82 6.26 5.16 6.14 6.35 -19.00%
P/EPS 13.69 36.29 35.12 42.84 22.67 26.19 24.68 -32.51%
EY 7.30 2.76 2.85 2.33 4.41 3.82 4.05 48.16%
DY 0.00 0.00 0.00 0.00 1.29 0.00 0.00 -
P/NAPS 1.40 1.67 1.86 2.17 1.74 1.53 1.50 -4.49%

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