[E&O] YoY TTM 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- -2.39%

YoY- 24.32%

Quarter Report

E&O's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	516,605	388,643	531,894	561,006	555,789	300,844	324,770	8.03%
YoY %	32.93%	-26.93%	-5.19%	0.94%	84.74%	-7.37%	-	-
Horiz. %	159.07%	119.67%	163.78%	172.74%	171.13%	92.63%	100.00%	-
PBT	40,791	193,531	165,799	181,013	141,322	101,283	101,088	-14.02%
YoY %	-78.92%	16.73%	-8.40%	28.09%	39.53%	0.19%	-	-
Horiz. %	40.35%	191.45%	164.01%	179.06%	139.80%	100.19%	100.00%	-
Tax	-21,492	-34,091	-53,251	-48,047	-34,592	-25,255	-20,298	0.95%
YoY %	36.96%	35.98%	-10.83%	-38.90%	-36.97%	-24.42%	-	-
Horiz. %	105.88%	167.95%	262.35%	236.71%	170.42%	124.42%	100.00%	-
NP	19,299	159,440	112,548	132,966	106,730	76,028	80,790	-21.21%
YoY %	-87.90%	41.66%	-15.36%	24.58%	40.38%	-5.89%	-	-
Horiz. %	23.89%	197.35%	139.31%	164.58%	132.11%	94.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,169	156,387	104,979	126,458	101,722	73,875	75,692	-21.88%
YoY %	-89.02%	48.97%	-16.99%	24.32%	37.69%	-2.40%	-	-
Horiz. %	22.68%	206.61%	138.69%	167.07%	134.39%	97.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	52.69%	17.62%	32.12%	26.54%	24.48%	24.94%	20.08%	-
YoY %	199.04%	-45.14%	21.02%	8.42%	-1.84%	24.20%	-	-
Horiz. %	262.40%	87.75%	159.96%	132.17%	121.91%	124.20%	100.00%	-
Total Cost	497,306	229,203	419,346	428,040	449,059	224,816	243,980	12.58%
YoY %	116.97%	-45.34%	-2.03%	-4.68%	99.75%	-7.85%	-	-
Horiz. %	203.83%	93.94%	171.88%	175.44%	184.06%	92.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,630,949	1,628,130	1,108,771	1,416,325	1,327,795	1,340,543	1,342,425	3.29%
YoY %	0.17%	46.84%	-21.71%	6.67%	-0.95%	-0.14%	-	-
Horiz. %	121.49%	121.28%	82.59%	105.50%	98.91%	99.86%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	25,057	-	33,199	49,835	46,889	21,274	40,429	-7.65%
YoY %	0.00%	-	-33.38%	6.28%	120.41%	-47.38%	-	-
Horiz. %	61.98%	-	82.12%	123.27%	115.98%	52.62%	100.00%	-
Div Payout %	145.95%	-	31.63%	39.41%	46.10%	28.80%	53.41%	-
YoY %	0.00%	-	-19.74%	-14.51%	60.07%	-46.08%	-	-
Horiz. %	273.26%	-	59.22%	73.79%	86.31%	53.92%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,630,949	1,628,130	1,108,771	1,416,325	1,327,795	1,340,543	1,342,425	3.29%
YoY %	0.17%	46.84%	-21.71%	6.67%	-0.95%	-0.14%	-	-
Horiz. %	121.49%	121.28%	82.59%	105.50%	98.91%	99.86%	100.00%	-
NOSH	1,245,000	1,224,157	1,108,771	1,106,504	1,106,496	1,081,083	1,065,416	2.62%
YoY %	1.70%	10.41%	0.20%	0.00%	2.35%	1.47%	-	-
Horiz. %	116.86%	114.90%	104.07%	103.86%	103.86%	101.47%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	3.74%	41.02%	21.16%	23.70%	19.20%	25.27%	24.88%	-
YoY %	-90.88%	93.86%	-10.72%	23.44%	-24.02%	1.57%	-	-
Horiz. %	15.03%	164.87%	85.05%	95.26%	77.17%	101.57%	100.00%	-
ROE	1.05%	9.61%	9.47%	8.93%	7.66%	5.51%	5.64%	-
YoY %	-89.07%	1.48%	6.05%	16.58%	39.02%	-2.30%	-	-
Horiz. %	18.62%	170.39%	167.91%	158.33%	135.82%	97.70%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	41.49	31.75	47.97	50.70	50.23	27.83	30.48	5.26%
YoY %	30.68%	-33.81%	-5.38%	0.94%	80.49%	-8.69%	-	-
Horiz. %	136.12%	104.17%	157.38%	166.34%	164.80%	91.31%	100.00%	-
EPS	1.38	12.78	9.47	11.43	9.19	6.83	7.10	-23.87%
YoY %	-89.20%	34.95%	-17.15%	24.37%	34.55%	-3.80%	-	-
Horiz. %	19.44%	180.00%	133.38%	160.99%	129.44%	96.20%	100.00%	-
DPS	2.00	0.00	3.00	4.50	4.25	1.97	3.79	-10.09%
YoY %	0.00%	0.00%	-33.33%	5.88%	115.74%	-48.02%	-	-
Horiz. %	52.77%	0.00%	79.16%	118.73%	112.14%	51.98%	100.00%	-
NAPS	1.31	1.33	1.00	1.28	1.20	1.24	1.26	0.65%
YoY %	-1.50%	33.00%	-21.88%	6.67%	-3.23%	-1.59%	-	-
Horiz. %	103.97%	105.56%	79.37%	101.59%	95.24%	98.41%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,106,504
RPS	24.54	18.46	25.27	26.65	26.40	14.29	15.43	8.03%
YoY %	32.94%	-26.95%	-5.18%	0.95%	84.74%	-7.39%	-	-
Horiz. %	159.04%	119.64%	163.77%	172.72%	171.10%	92.61%	100.00%	-
EPS	0.82	7.43	4.99	6.01	4.83	3.51	3.60	-21.83%
YoY %	-88.96%	48.90%	-16.97%	24.43%	37.61%	-2.50%	-	-
Horiz. %	22.78%	206.39%	138.61%	166.94%	134.17%	97.50%	100.00%	-
DPS	1.19	0.00	1.58	2.37	2.23	1.01	1.92	-7.65%
YoY %	0.00%	0.00%	-33.33%	6.28%	120.79%	-47.40%	-	-
Horiz. %	61.98%	0.00%	82.29%	123.44%	116.15%	52.60%	100.00%	-
NAPS	0.7748	0.7735	0.5267	0.6728	0.6308	0.6368	0.6377	3.29%
YoY %	0.17%	46.86%	-21.72%	6.66%	-0.94%	-0.14%	-	-
Horiz. %	121.50%	121.30%	82.59%	105.50%	98.92%	99.86%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.66	1.70	2.75	2.00	1.40	1.61	0.90	-
P/RPS	4.00	5.35	5.73	3.94	2.79	5.79	2.95	5.20%
YoY %	-25.23%	-6.63%	45.43%	41.22%	-51.81%	96.27%	-	-
Horiz. %	135.59%	181.36%	194.24%	133.56%	94.58%	196.27%	100.00%	-
P/EPS	120.37	13.31	29.05	17.50	15.23	23.56	12.67	45.48%
YoY %	804.36%	-54.18%	66.00%	14.90%	-35.36%	85.95%	-	-
Horiz. %	950.04%	105.05%	229.28%	138.12%	120.21%	185.95%	100.00%	-
EY	0.83	7.51	3.44	5.71	6.57	4.24	7.89	-31.26%
YoY %	-88.95%	118.31%	-39.75%	-13.09%	54.95%	-46.26%	-	-
Horiz. %	10.52%	95.18%	43.60%	72.37%	83.27%	53.74%	100.00%	-
DY	1.20	0.00	1.09	2.25	3.04	1.22	4.22	-18.89%
YoY %	0.00%	0.00%	-51.56%	-25.99%	149.18%	-71.09%	-	-
Horiz. %	28.44%	0.00%	25.83%	53.32%	72.04%	28.91%	100.00%	-
P/NAPS	1.27	1.28	2.75	1.56	1.17	1.30	0.71	10.16%
YoY %	-0.78%	-53.45%	76.28%	33.33%	-10.00%	83.10%	-	-
Horiz. %	178.87%	180.28%	387.32%	219.72%	164.79%	183.10%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	24/08/15	26/08/14	26/08/13	17/08/12	25/08/11	24/08/10	-
Price	1.69	1.50	2.93	2.08	1.62	1.45	1.08	-
P/RPS	4.07	4.72	6.11	4.10	3.23	5.21	3.54	2.35%
YoY %	-13.77%	-22.75%	49.02%	26.93%	-38.00%	47.18%	-	-
Horiz. %	114.97%	133.33%	172.60%	115.82%	91.24%	147.18%	100.00%	-
P/EPS	122.55	11.74	30.95	18.20	17.62	21.22	15.20	41.55%
YoY %	943.87%	-62.07%	70.05%	3.29%	-16.97%	39.61%	-	-
Horiz. %	806.25%	77.24%	203.62%	119.74%	115.92%	139.61%	100.00%	-
EY	0.82	8.52	3.23	5.49	5.67	4.71	6.58	-29.30%
YoY %	-90.38%	163.78%	-41.17%	-3.17%	20.38%	-28.42%	-	-
Horiz. %	12.46%	129.48%	49.09%	83.43%	86.17%	71.58%	100.00%	-
DY	1.18	0.00	1.02	2.16	2.62	1.36	3.51	-16.59%
YoY %	0.00%	0.00%	-52.78%	-17.56%	92.65%	-61.25%	-	-
Horiz. %	33.62%	0.00%	29.06%	61.54%	74.64%	38.75%	100.00%	-
P/NAPS	1.29	1.13	2.93	1.63	1.35	1.17	0.86	6.98%
YoY %	14.16%	-61.43%	79.75%	20.74%	15.38%	36.05%	-	-
Horiz. %	150.00%	131.40%	340.70%	189.53%	156.98%	136.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos