Highlights

[E&O] QoQ Cumulative 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 -     439.58%    YoY -     -26.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 369,319 173,439 704,764 485,903 242,587 163,312 422,183 -8.52%
  QoQ % 112.94% -75.39% 45.04% 100.30% 48.54% -61.32% -
  Horiz. % 87.48% 41.08% 166.93% 115.09% 57.46% 38.68% 100.00%
PBT 67,088 34,794 125,296 66,411 17,124 10,639 54,755 14.49%
  QoQ % 92.81% -72.23% 88.67% 287.82% 60.95% -80.57% -
  Horiz. % 122.52% 63.54% 228.83% 121.29% 31.27% 19.43% 100.00%
Tax -23,307 -12,055 -34,380 -25,806 -9,467 -6,827 -15,926 28.87%
  QoQ % -93.34% 64.94% -33.22% -172.59% -38.67% 57.13% -
  Horiz. % 146.35% 75.69% 215.87% 162.04% 59.44% 42.87% 100.00%
NP 43,781 22,739 90,916 40,605 7,657 3,812 38,829 8.32%
  QoQ % 92.54% -74.99% 123.90% 430.30% 100.87% -90.18% -
  Horiz. % 112.75% 58.56% 234.14% 104.57% 19.72% 9.82% 100.00%
NP to SH 40,915 21,240 86,604 38,143 7,069 3,237 37,191 6.56%
  QoQ % 92.63% -75.47% 127.05% 439.58% 118.38% -91.30% -
  Horiz. % 110.01% 57.11% 232.86% 102.56% 19.01% 8.70% 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 325,538 150,700 613,848 445,298 234,930 159,500 383,354 -10.32%
  QoQ % 116.02% -75.45% 37.85% 89.54% 47.29% -58.39% -
  Horiz. % 84.92% 39.31% 160.13% 116.16% 61.28% 41.61% 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 2.26 % 1.21 % 5.11 % 2.32 % 0.43 % 0.20 % 2.29 % -0.87%
  QoQ % 86.78% -76.32% 120.26% 439.53% 115.00% -91.27% -
  Horiz. % 98.69% 52.84% 223.14% 101.31% 18.78% 8.73% 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 27.97 13.72 56.09 38.65 19.22 13.12 34.07 -12.31%
  QoQ % 103.86% -75.54% 45.12% 101.09% 46.49% -61.49% -
  Horiz. % 82.10% 40.27% 164.63% 113.44% 56.41% 38.51% 100.00%
EPS 3.11 1.68 6.89 3.04 0.56 0.26 3.00 2.43%
  QoQ % 85.12% -75.62% 126.64% 442.86% 115.38% -91.33% -
  Horiz. % 103.67% 56.00% 229.67% 101.33% 18.67% 8.67% 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 25.35 11.90 48.37 33.35 16.65 11.21 28.98 -8.53%
  QoQ % 113.03% -75.40% 45.04% 100.30% 48.53% -61.32% -
  Horiz. % 87.47% 41.06% 166.91% 115.08% 57.45% 38.68% 100.00%
EPS 2.81 1.46 5.94 2.62 0.49 0.22 2.55 6.68%
  QoQ % 92.47% -75.42% 126.72% 434.69% 122.73% -91.37% -
  Horiz. % 110.20% 57.25% 232.94% 102.75% 19.22% 8.63% 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 5.65 12.39 3.44 3.75 8.74 12.65 4.84 10.86%
  QoQ % -54.40% 260.17% -8.27% -57.09% -30.91% 161.36% -
  Horiz. % 116.74% 255.99% 71.07% 77.48% 180.58% 261.36% 100.00%
P/EPS 51.00 101.19 28.00 47.79 300.00 638.46 54.98 -4.88%
  QoQ % -49.60% 261.39% -41.41% -84.07% -53.01% 1,061.26% -
  Horiz. % 92.76% 184.05% 50.93% 86.92% 545.65% 1,161.26% 100.00%
EY 1.96 0.99 3.57 2.09 0.33 0.16 1.82 5.06%
  QoQ % 97.98% -72.27% 70.81% 533.33% 106.25% -91.21% -
  Horiz. % 107.69% 54.40% 196.15% 114.84% 18.13% 8.79% 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 5.18 11.01 3.28 5.02 7.91 12.88 4.55 9.02%
  QoQ % -52.95% 235.67% -34.66% -36.54% -38.59% 183.08% -
  Horiz. % 113.85% 241.98% 72.09% 110.33% 173.85% 283.08% 100.00%
P/EPS 46.80 89.88 26.70 63.94 271.43 650.00 51.64 -6.34%
  QoQ % -47.93% 236.63% -58.24% -76.44% -58.24% 1,158.71% -
  Horiz. % 90.63% 174.05% 51.70% 123.82% 525.62% 1,258.71% 100.00%
EY 2.14 1.11 3.75 1.56 0.37 0.15 1.94 6.75%
  QoQ % 92.79% -70.40% 140.38% 321.62% 146.67% -92.27% -
  Horiz. % 110.31% 57.22% 193.30% 80.41% 19.07% 7.73% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

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!
PARTNERS & BROKERS