[E&O] QoQ 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- -28.16%
YoY- -10.22%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 229,687 97,788 74,675 94,991 164,729 144,608 156,678 29.07%
PBT 78,841 28,468 25,282 34,582 59,306 35,628 51,497 32.86%
Tax -24,356 -8,381 -7,874 -6,778 -18,963 -7,777 -14,529 41.16%
NP 54,485 20,087 17,408 27,804 40,343 27,851 36,968 29.53%
-
NP to SH 50,499 19,063 16,457 27,220 37,892 26,417 34,929 27.88%
-
Tax Rate 30.89% 29.44% 31.14% 19.60% 31.97% 21.83% 28.21% -
Total Cost 175,202 77,701 57,267 67,187 124,386 116,757 119,710 28.93%
-
Net Worth 1,471,857 1,429,724 1,435,845 1,416,325 1,395,404 1,348,482 1,359,578 5.43%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 33,199 - - - 49,835 - - -
Div Payout % 65.74% - - - 131.52% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,471,857 1,429,724 1,435,845 1,416,325 1,395,404 1,348,482 1,359,578 5.43%
NOSH 1,106,659 1,108,313 1,104,496 1,106,504 1,107,463 1,105,313 1,105,348 0.07%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 23.72% 20.54% 23.31% 29.27% 24.49% 19.26% 23.59% -
ROE 3.43% 1.33% 1.15% 1.92% 2.72% 1.96% 2.57% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 20.75 8.82 6.76 8.58 14.87 13.08 14.17 28.98%
EPS 4.57 1.72 1.49 2.46 3.43 2.39 3.16 27.91%
DPS 3.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.33 1.29 1.30 1.28 1.26 1.22 1.23 5.35%
Adjusted Per Share Value based on latest NOSH - 1,106,504
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.91 4.65 3.55 4.51 7.83 6.87 7.44 29.10%
EPS 2.40 0.91 0.78 1.29 1.80 1.25 1.66 27.88%
DPS 1.58 0.00 0.00 0.00 2.37 0.00 0.00 -
NAPS 0.6992 0.6792 0.6821 0.6728 0.6629 0.6406 0.6459 5.43%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.12 1.89 2.05 2.00 1.58 1.56 1.65 -
P/RPS 10.21 21.42 30.32 23.30 10.62 11.92 11.64 -8.37%
P/EPS 46.46 109.88 137.58 81.30 46.18 65.27 52.22 -7.50%
EY 2.15 0.91 0.73 1.23 2.17 1.53 1.92 7.84%
DY 1.42 0.00 0.00 0.00 2.85 0.00 0.00 -
P/NAPS 1.59 1.47 1.58 1.56 1.25 1.28 1.34 12.09%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 26/11/13 26/08/13 27/05/13 25/02/13 22/11/12 -
Price 2.32 1.98 1.95 2.08 2.08 1.55 1.62 -
P/RPS 11.18 22.44 28.84 24.23 13.98 11.85 11.43 -1.46%
P/EPS 50.84 115.12 130.87 84.55 60.79 64.85 51.27 -0.56%
EY 1.97 0.87 0.76 1.18 1.64 1.54 1.95 0.68%
DY 1.29 0.00 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 1.74 1.53 1.50 1.63 1.65 1.27 1.32 20.24%

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