Highlights

[E&O] QoQ Annualized Quarter Result on 2016-03-31 [#4]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -45.93%    YoY -     -75.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 647,870 485,174 653,248 422,183 362,910 309,196 275,560 76.36%
  QoQ % 33.53% -25.73% 54.73% 16.33% 17.37% 12.21% -
  Horiz. % 235.11% 176.07% 237.06% 153.21% 131.70% 112.21% 100.00%
PBT 88,548 34,248 42,556 54,755 73,080 102,038 98,412 -6.77%
  QoQ % 158.55% -19.52% -22.28% -25.08% -28.38% 3.68% -
  Horiz. % 89.98% 34.80% 43.24% 55.64% 74.26% 103.68% 100.00%
Tax -34,408 -18,934 -27,308 -15,926 -3,657 -6,678 -5,044 257.60%
  QoQ % -81.73% 30.67% -71.47% -335.45% 45.23% -32.39% -
  Horiz. % 682.16% 375.38% 541.40% 315.74% 72.51% 132.39% 100.00%
NP 54,140 15,314 15,248 38,829 69,422 95,360 93,368 -30.35%
  QoQ % 253.53% 0.43% -60.73% -44.07% -27.20% 2.13% -
  Horiz. % 57.99% 16.40% 16.33% 41.59% 74.35% 102.13% 100.00%
NP to SH 50,857 14,138 12,948 37,191 68,782 95,412 93,036 -33.02%
  QoQ % 259.72% 9.19% -65.19% -45.93% -27.91% 2.55% -
  Horiz. % 54.66% 15.20% 13.92% 39.97% 73.93% 102.55% 100.00%
Tax Rate 38.86 % 55.28 % 64.17 % 29.09 % 5.00 % 6.54 % 5.13 % 283.35%
  QoQ % -29.70% -13.85% 120.59% 481.80% -23.55% 27.49% -
  Horiz. % 757.50% 1,077.58% 1,250.88% 567.06% 97.47% 127.49% 100.00%
Total Cost 593,730 469,860 638,000 383,354 293,488 213,836 182,192 119.02%
  QoQ % 26.36% -26.35% 66.43% 30.62% 37.25% 17.37% -
  Horiz. % 325.88% 257.89% 350.18% 210.41% 161.09% 117.37% 100.00%
Net Worth 1,646,938 1,628,394 1,630,949 1,623,297 1,632,969 1,643,342 1,628,130 0.77%
  QoQ % 1.14% -0.16% 0.47% -0.59% -0.63% 0.93% -
  Horiz. % 101.16% 100.02% 100.17% 99.70% 100.30% 100.93% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 24,783 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,646,938 1,628,394 1,630,949 1,623,297 1,632,969 1,643,342 1,628,130 0.77%
  QoQ % 1.14% -0.16% 0.47% -0.59% -0.63% 0.93% -
  Horiz. % 101.16% 100.02% 100.17% 99.70% 100.30% 100.93% 100.00%
NOSH 1,257,205 1,262,321 1,245,000 1,239,158 1,237,098 1,226,375 1,224,157 1.78%
  QoQ % -0.41% 1.39% 0.47% 0.17% 0.87% 0.18% -
  Horiz. % 102.70% 103.12% 101.70% 101.23% 101.06% 100.18% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.36 % 3.16 % 2.33 % 9.20 % 19.13 % 30.84 % 33.88 % -60.49%
  QoQ % 164.56% 35.62% -74.67% -51.91% -37.97% -8.97% -
  Horiz. % 24.68% 9.33% 6.88% 27.15% 56.46% 91.03% 100.00%
ROE 3.09 % 0.87 % 0.79 % 2.29 % 4.21 % 5.81 % 5.71 % -33.47%
  QoQ % 255.17% 10.13% -65.50% -45.61% -27.54% 1.75% -
  Horiz. % 54.12% 15.24% 13.84% 40.11% 73.73% 101.75% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 51.53 38.44 52.47 34.07 29.34 25.21 22.51 73.26%
  QoQ % 34.05% -26.74% 54.01% 16.12% 16.38% 11.99% -
  Horiz. % 228.92% 170.77% 233.10% 151.35% 130.34% 111.99% 100.00%
EPS 4.05 1.12 1.04 3.00 5.56 7.78 7.60 -34.14%
  QoQ % 261.61% 7.69% -65.33% -46.04% -28.53% 2.37% -
  Horiz. % 53.29% 14.74% 13.68% 39.47% 73.16% 102.37% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3100 1.2900 1.3100 1.3100 1.3200 1.3400 1.3300 -1.00%
  QoQ % 1.55% -1.53% 0.00% -0.76% -1.49% 0.75% -
  Horiz. % 98.50% 96.99% 98.50% 98.50% 99.25% 100.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 44.47 33.30 44.84 28.98 24.91 21.22 18.91 76.38%
  QoQ % 33.54% -25.74% 54.73% 16.34% 17.39% 12.22% -
  Horiz. % 235.17% 176.10% 237.12% 153.25% 131.73% 112.22% 100.00%
EPS 3.49 0.97 0.89 2.55 4.72 6.55 6.39 -33.06%
  QoQ % 259.79% 8.99% -65.10% -45.97% -27.94% 2.50% -
  Horiz. % 54.62% 15.18% 13.93% 39.91% 73.87% 102.50% 100.00%
DPS 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.1304 1.1177 1.1194 1.1142 1.1208 1.1279 1.1175 0.76%
  QoQ % 1.14% -0.15% 0.47% -0.59% -0.63% 0.93% -
  Horiz. % 101.15% 100.02% 100.17% 99.70% 100.30% 100.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.4500 1.6800 1.6600 1.6500 1.4300 1.5800 1.7000 -
P/RPS 2.81 4.37 3.16 4.84 4.87 6.27 7.55 -48.10%
  QoQ % -35.70% 38.29% -34.71% -0.62% -22.33% -16.95% -
  Horiz. % 37.22% 57.88% 41.85% 64.11% 64.50% 83.05% 100.00%
P/EPS 35.84 150.00 159.62 54.98 25.72 20.31 22.37 36.72%
  QoQ % -76.11% -6.03% 190.32% 113.76% 26.64% -9.21% -
  Horiz. % 160.21% 670.54% 713.54% 245.78% 114.98% 90.79% 100.00%
EY 2.79 0.67 0.63 1.82 3.89 4.92 4.47 -26.86%
  QoQ % 316.42% 6.35% -65.38% -53.21% -20.93% 10.07% -
  Horiz. % 62.42% 14.99% 14.09% 40.72% 87.02% 110.07% 100.00%
DY 0.00 0.00 0.00 1.21 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.11 1.30 1.27 1.26 1.08 1.18 1.28 -9.02%
  QoQ % -14.62% 2.36% 0.79% 16.67% -8.47% -7.81% -
  Horiz. % 86.72% 101.56% 99.22% 98.44% 84.38% 92.19% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 17/11/16 25/08/16 26/05/16 25/02/16 27/11/15 24/08/15 -
Price 1.9400 1.5200 1.6900 1.5500 1.5700 1.5500 1.5000 -
P/RPS 3.76 3.95 3.22 4.55 5.35 6.15 6.66 -31.57%
  QoQ % -4.81% 22.67% -29.23% -14.95% -13.01% -7.66% -
  Horiz. % 56.46% 59.31% 48.35% 68.32% 80.33% 92.34% 100.00%
P/EPS 47.96 135.71 162.50 51.64 28.24 19.92 19.74 80.24%
  QoQ % -64.66% -16.49% 214.68% 82.86% 41.77% 0.91% -
  Horiz. % 242.96% 687.49% 823.20% 261.60% 143.06% 100.91% 100.00%
EY 2.09 0.74 0.62 1.94 3.54 5.02 5.07 -44.46%
  QoQ % 182.43% 19.35% -68.04% -45.20% -29.48% -0.99% -
  Horiz. % 41.22% 14.60% 12.23% 38.26% 69.82% 99.01% 100.00%
DY 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.48 1.18 1.29 1.18 1.19 1.16 1.13 19.61%
  QoQ % 25.42% -8.53% 9.32% -0.84% 2.59% 2.65% -
  Horiz. % 130.97% 104.42% 114.16% 104.42% 105.31% 102.65% 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.
 


 

338  275  528  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 SUPERMX 1.56+0.11 
 ICON 0.405+0.285 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 THHEAVY 0.13-0.005 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers