[E&O] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 15.84%
YoY- -27.84%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 243,316 117,585 99,419 97,788 144,608 123,120 41,084 34.47%
PBT 49,287 3,791 16,853 28,468 35,628 27,670 5,534 43.92%
Tax -16,339 596 -4,591 -8,381 -7,777 -11,145 -2,499 36.70%
NP 32,948 4,387 12,262 20,087 27,851 16,525 3,035 48.74%
-
NP to SH 31,074 3,881 11,390 19,063 26,417 15,362 3,165 46.28%
-
Tax Rate 33.15% -15.72% 27.24% 29.44% 21.83% 40.28% 45.16% -
Total Cost 210,368 113,198 87,157 77,701 116,757 106,595 38,049 32.94%
-
Net Worth 1,646,938 1,652,554 1,507,500 1,429,724 1,348,482 1,239,932 1,265,999 4.47%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,646,938 1,652,554 1,507,500 1,429,724 1,348,482 1,239,932 1,265,999 4.47%
NOSH 1,262,319 1,251,935 1,116,666 1,108,313 1,105,313 1,097,285 1,054,999 3.03%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.54% 3.73% 12.33% 20.54% 19.26% 13.42% 7.39% -
ROE 1.89% 0.23% 0.76% 1.33% 1.96% 1.24% 0.25% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 19.35 9.39 8.90 8.82 13.08 11.22 3.89 30.62%
EPS 2.47 0.31 1.02 1.72 2.39 1.40 0.30 42.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.32 1.35 1.29 1.22 1.13 1.20 1.47%
Adjusted Per Share Value based on latest NOSH - 1,108,313
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.56 5.59 4.72 4.65 6.87 5.85 1.95 34.49%
EPS 1.48 0.18 0.54 0.91 1.25 0.73 0.15 46.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7824 0.785 0.7161 0.6792 0.6406 0.589 0.6014 4.47%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.45 1.43 2.25 1.89 1.56 1.40 1.18 -
P/RPS 7.49 15.23 25.27 21.42 11.92 12.48 30.30 -20.76%
P/EPS 58.66 461.29 220.59 109.88 65.27 100.00 393.33 -27.15%
EY 1.70 0.22 0.45 0.91 1.53 1.00 0.25 37.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.08 1.67 1.47 1.28 1.24 0.98 2.09%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 27/02/15 26/02/14 25/02/13 27/02/12 25/02/11 -
Price 1.94 1.57 2.25 1.98 1.55 1.57 1.16 -
P/RPS 10.02 16.72 25.27 22.44 11.85 13.99 29.79 -16.59%
P/EPS 78.49 506.45 220.59 115.12 64.85 112.14 386.67 -23.31%
EY 1.27 0.20 0.45 0.87 1.54 0.89 0.26 30.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.19 1.67 1.53 1.27 1.39 0.97 7.28%

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