Highlights

[E&O] QoQ Annualized Quarter Result on 2016-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     259.72%    YoY -     -26.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 738,638 693,756 704,764 647,870 485,174 653,248 422,183 45.15%
  QoQ % 6.47% -1.56% 8.78% 33.53% -25.73% 54.73% -
  Horiz. % 174.96% 164.33% 166.93% 153.46% 114.92% 154.73% 100.00%
PBT 134,176 139,176 125,296 88,548 34,248 42,556 54,755 81.66%
  QoQ % -3.59% 11.08% 41.50% 158.55% -19.52% -22.28% -
  Horiz. % 245.05% 254.18% 228.83% 161.72% 62.55% 77.72% 100.00%
Tax -46,614 -48,220 -34,380 -34,408 -18,934 -27,308 -15,926 104.48%
  QoQ % 3.33% -40.26% 0.08% -81.73% 30.67% -71.47% -
  Horiz. % 292.69% 302.78% 215.87% 216.05% 118.89% 171.47% 100.00%
NP 87,562 90,956 90,916 54,140 15,314 15,248 38,829 71.88%
  QoQ % -3.73% 0.04% 67.93% 253.53% 0.43% -60.73% -
  Horiz. % 225.51% 234.25% 234.14% 139.43% 39.44% 39.27% 100.00%
NP to SH 81,830 84,960 86,604 50,857 14,138 12,948 37,191 69.09%
  QoQ % -3.68% -1.90% 70.29% 259.72% 9.19% -65.19% -
  Horiz. % 220.03% 228.44% 232.86% 136.75% 38.01% 34.81% 100.00%
Tax Rate 34.74 % 34.65 % 27.44 % 38.86 % 55.28 % 64.17 % 29.09 % 12.55%
  QoQ % 0.26% 26.28% -29.39% -29.70% -13.85% 120.59% -
  Horiz. % 119.42% 119.11% 94.33% 133.59% 190.03% 220.59% 100.00%
Total Cost 651,076 602,800 613,848 593,730 469,860 638,000 383,354 42.30%
  QoQ % 8.01% -1.80% 3.39% 26.36% -26.35% 66.43% -
  Horiz. % 169.84% 157.24% 160.13% 154.88% 122.57% 166.43% 100.00%
Net Worth 1,809,237 1,757,357 1,696,332 1,646,938 1,628,394 1,630,949 1,623,297 7.49%
  QoQ % 2.95% 3.60% 3.00% 1.14% -0.16% 0.47% -
  Horiz. % 111.45% 108.26% 104.50% 101.46% 100.31% 100.47% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - 24,783 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 66.64 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,809,237 1,757,357 1,696,332 1,646,938 1,628,394 1,630,949 1,623,297 7.49%
  QoQ % 2.95% 3.60% 3.00% 1.14% -0.16% 0.47% -
  Horiz. % 111.45% 108.26% 104.50% 101.46% 100.31% 100.47% 100.00%
NOSH 1,320,611 1,264,285 1,256,542 1,257,205 1,262,321 1,245,000 1,239,158 4.33%
  QoQ % 4.46% 0.62% -0.05% -0.41% 1.39% 0.47% -
  Horiz. % 106.57% 102.03% 101.40% 101.46% 101.87% 100.47% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.85 % 13.11 % 12.90 % 8.36 % 3.16 % 2.33 % 9.20 % 18.36%
  QoQ % -9.61% 1.63% 54.31% 164.56% 35.62% -74.67% -
  Horiz. % 128.80% 142.50% 140.22% 90.87% 34.35% 25.33% 100.00%
ROE 4.52 % 4.83 % 5.11 % 3.09 % 0.87 % 0.79 % 2.29 % 57.29%
  QoQ % -6.42% -5.48% 65.37% 255.17% 10.13% -65.50% -
  Horiz. % 197.38% 210.92% 223.14% 134.93% 37.99% 34.50% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 55.93 54.87 56.09 51.53 38.44 52.47 34.07 39.12%
  QoQ % 1.93% -2.18% 8.85% 34.05% -26.74% 54.01% -
  Horiz. % 164.16% 161.05% 164.63% 151.25% 112.83% 154.01% 100.00%
EPS 6.22 6.72 6.89 4.05 1.12 1.04 3.00 62.52%
  QoQ % -7.44% -2.47% 70.12% 261.61% 7.69% -65.33% -
  Horiz. % 207.33% 224.00% 229.67% 135.00% 37.33% 34.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3700 1.3900 1.3500 1.3100 1.2900 1.3100 1.3100 3.03%
  QoQ % -1.44% 2.96% 3.05% 1.55% -1.53% 0.00% -
  Horiz. % 104.58% 106.11% 103.05% 100.00% 98.47% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 50.70 47.62 48.37 44.47 33.30 44.84 28.98 45.14%
  QoQ % 6.47% -1.55% 8.77% 33.54% -25.74% 54.73% -
  Horiz. % 174.95% 164.32% 166.91% 153.45% 114.91% 154.73% 100.00%
EPS 5.62 5.83 5.94 3.49 0.97 0.89 2.55 69.27%
  QoQ % -3.60% -1.85% 70.20% 259.79% 8.99% -65.10% -
  Horiz. % 220.39% 228.63% 232.94% 136.86% 38.04% 34.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.70 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2418 1.2062 1.1643 1.1304 1.1177 1.1194 1.1142 7.49%
  QoQ % 2.95% 3.60% 3.00% 1.14% -0.15% 0.47% -
  Horiz. % 111.45% 108.26% 104.50% 101.45% 100.31% 100.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.5800 1.7000 1.9300 1.4500 1.6800 1.6600 1.6500 -
P/RPS 2.82 3.10 3.44 2.81 4.37 3.16 4.84 -30.22%
  QoQ % -9.03% -9.88% 22.42% -35.70% 38.29% -34.71% -
  Horiz. % 58.26% 64.05% 71.07% 58.06% 90.29% 65.29% 100.00%
P/EPS 25.50 25.30 28.00 35.84 150.00 159.62 54.98 -40.05%
  QoQ % 0.79% -9.64% -21.88% -76.11% -6.03% 190.32% -
  Horiz. % 46.38% 46.02% 50.93% 65.19% 272.83% 290.32% 100.00%
EY 3.92 3.95 3.57 2.79 0.67 0.63 1.82 66.70%
  QoQ % -0.76% 10.64% 27.96% 316.42% 6.35% -65.38% -
  Horiz. % 215.38% 217.03% 196.15% 153.30% 36.81% 34.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.21 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.15 1.22 1.43 1.11 1.30 1.27 1.26 -5.90%
  QoQ % -5.74% -14.69% 28.83% -14.62% 2.36% 0.79% -
  Horiz. % 91.27% 96.83% 113.49% 88.10% 103.17% 100.79% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 14/11/17 29/08/17 23/05/17 23/02/17 17/11/16 25/08/16 26/05/16 -
Price 1.4500 1.5100 1.8400 1.9400 1.5200 1.6900 1.5500 -
P/RPS 2.59 2.75 3.28 3.76 3.95 3.22 4.55 -31.29%
  QoQ % -5.82% -16.16% -12.77% -4.81% 22.67% -29.23% -
  Horiz. % 56.92% 60.44% 72.09% 82.64% 86.81% 70.77% 100.00%
P/EPS 23.40 22.47 26.70 47.96 135.71 162.50 51.64 -40.98%
  QoQ % 4.14% -15.84% -44.33% -64.66% -16.49% 214.68% -
  Horiz. % 45.31% 43.51% 51.70% 92.87% 262.80% 314.68% 100.00%
EY 4.27 4.45 3.75 2.09 0.74 0.62 1.94 69.13%
  QoQ % -4.04% 18.67% 79.43% 182.43% 19.35% -68.04% -
  Horiz. % 220.10% 229.38% 193.30% 107.73% 38.14% 31.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.06 1.09 1.36 1.48 1.18 1.29 1.18 -6.89%
  QoQ % -2.75% -19.85% -8.11% 25.42% -8.53% 9.32% -
  Horiz. % 89.83% 92.37% 115.25% 125.42% 100.00% 109.32% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS