[E&O] QoQ Cumulative 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- -83.26%
YoY- -30.35%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 449,497 306,457 207,038 129,744 497,141 267,454 169,666 91.57%
PBT 202,136 81,450 64,597 33,208 167,173 88,332 59,864 125.23%
Tax -45,470 -26,432 -21,841 -12,640 -47,389 -23,033 -14,652 112.90%
NP 156,666 55,018 42,756 20,568 119,784 65,299 45,212 129.16%
-
NP to SH 152,088 51,588 40,198 18,960 113,239 62,740 43,677 129.91%
-
Tax Rate 22.49% 32.45% 33.81% 38.06% 28.35% 26.08% 24.48% -
Total Cost 292,831 251,439 164,282 109,176 377,357 202,155 124,454 76.99%
-
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% 3.44% 2.65% 1.27% 7.69% 4.40% 3.04% -
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 27.62 18.70 11.70 44.93 24.17 15.34 88.00%
EPS 12.45 4.65 3.63 1.71 10.24 5.67 3.95 115.12%
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 14.56 9.84 6.16 23.62 12.71 8.06 91.55%
EPS 7.23 2.45 1.91 0.90 5.38 2.98 2.07 130.37%
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 8.15 15.35 23.50 4.72 7.82 13.36 -47.68%
P/EPS 14.96 48.39 79.06 160.82 20.72 33.33 51.90 -56.39%
EY 6.68 2.07 1.26 0.62 4.83 3.00 1.93 128.98%
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 8.15 13.64 25.04 5.16 8.19 12.71 -49.02%
P/EPS 13.69 48.39 70.25 171.35 22.67 34.92 49.37 -57.50%
EY 7.30 2.07 1.42 0.58 4.41 2.86 2.03 134.90%
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