[E&O] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 60.46%
YoY- -33.06%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 129,744 497,141 267,454 169,666 94,991 605,536 440,807 -55.85%
PBT 33,208 167,173 88,332 59,864 34,582 187,271 127,965 -59.41%
Tax -12,640 -47,389 -23,033 -14,652 -6,778 -50,505 -31,542 -45.73%
NP 20,568 119,784 65,299 45,212 27,804 136,766 96,423 -64.40%
-
NP to SH 18,960 113,239 62,740 43,677 27,220 129,556 91,664 -65.12%
-
Tax Rate 38.06% 28.35% 26.08% 24.48% 19.60% 26.97% 24.65% -
Total Cost 109,176 377,357 202,155 124,454 67,187 468,770 344,384 -53.60%
-
Net Worth 1,496,842 1,471,758 1,427,417 1,437,470 1,416,325 1,393,848 1,348,975 7.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 33,197 - - - 49,780 - -
Div Payout % - 29.32% - - - 38.42% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,496,842 1,471,758 1,427,417 1,437,470 1,416,325 1,393,848 1,348,975 7.20%
NOSH 1,108,771 1,106,585 1,106,525 1,105,746 1,106,504 1,106,228 1,105,717 0.18%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.85% 24.09% 24.42% 26.65% 29.27% 22.59% 21.87% -
ROE 1.27% 7.69% 4.40% 3.04% 1.92% 9.29% 6.80% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.70 44.93 24.17 15.34 8.58 54.74 39.87 -55.93%
EPS 1.71 10.24 5.67 3.95 2.46 11.71 8.29 -65.18%
DPS 0.00 3.00 0.00 0.00 0.00 4.50 0.00 -
NAPS 1.35 1.33 1.29 1.30 1.28 1.26 1.22 7.00%
Adjusted Per Share Value based on latest NOSH - 1,104,496
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.16 23.62 12.71 8.06 4.51 28.77 20.94 -55.86%
EPS 0.90 5.38 2.98 2.07 1.29 6.15 4.35 -65.11%
DPS 0.00 1.58 0.00 0.00 0.00 2.36 0.00 -
NAPS 0.7111 0.6992 0.6781 0.6829 0.6728 0.6622 0.6408 7.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.75 2.12 1.89 2.05 2.00 1.58 1.56 -
P/RPS 23.50 4.72 7.82 13.36 23.30 2.89 3.91 231.65%
P/EPS 160.82 20.72 33.33 51.90 81.30 13.49 18.82 319.61%
EY 0.62 4.83 3.00 1.93 1.23 7.41 5.31 -76.20%
DY 0.00 1.42 0.00 0.00 0.00 2.85 0.00 -
P/NAPS 2.04 1.59 1.47 1.58 1.56 1.25 1.28 36.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 23/05/14 26/02/14 26/11/13 26/08/13 27/05/13 25/02/13 -
Price 2.93 2.32 1.98 1.95 2.08 2.08 1.55 -
P/RPS 25.04 5.16 8.19 12.71 24.23 3.80 3.89 247.21%
P/EPS 171.35 22.67 34.92 49.37 84.55 17.76 18.70 339.66%
EY 0.58 4.41 2.86 2.03 1.18 5.63 5.35 -77.35%
DY 0.00 1.29 0.00 0.00 0.00 2.16 0.00 -
P/NAPS 2.17 1.74 1.53 1.50 1.63 1.65 1.27 43.06%

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