Highlights

[E&O] QoQ Cumulative 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 -     -27.91%    YoY -     -75.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 485,903 242,587 163,312 422,183 272,183 154,598 68,890 265.62%
  QoQ % 100.30% 48.54% -61.32% 55.11% 76.06% 124.41% -
  Horiz. % 705.33% 352.14% 237.06% 612.84% 395.10% 224.41% 100.00%
PBT 66,411 17,124 10,639 54,755 54,810 51,019 24,603 93.28%
  QoQ % 287.82% 60.95% -80.57% -0.10% 7.43% 107.37% -
  Horiz. % 269.93% 69.60% 43.24% 222.55% 222.78% 207.37% 100.00%
Tax -25,806 -9,467 -6,827 -15,926 -2,743 -3,339 -1,261 641.36%
  QoQ % -172.59% -38.67% 57.13% -480.61% 17.85% -164.79% -
  Horiz. % 2,046.47% 750.75% 541.40% 1,262.97% 217.53% 264.79% 100.00%
NP 40,605 7,657 3,812 38,829 52,067 47,680 23,342 44.40%
  QoQ % 430.30% 100.87% -90.18% -25.42% 9.20% 104.27% -
  Horiz. % 173.96% 32.80% 16.33% 166.35% 223.06% 204.27% 100.00%
NP to SH 38,143 7,069 3,237 37,191 51,587 47,706 23,259 38.86%
  QoQ % 439.58% 118.38% -91.30% -27.91% 8.14% 105.11% -
  Horiz. % 163.99% 30.39% 13.92% 159.90% 221.79% 205.11% 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 445,298 234,930 159,500 383,354 220,116 106,918 45,548 354.07%
  QoQ % 89.54% 47.29% -58.39% 74.16% 105.87% 134.74% -
  Horiz. % 977.65% 515.79% 350.18% 841.65% 483.26% 234.74% 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 2.32 % 0.43 % 0.20 % 2.29 % 3.16 % 2.90 % 1.43 % 37.87%
  QoQ % 439.53% 115.00% -91.27% -27.53% 8.97% 102.80% -
  Horiz. % 162.24% 30.07% 13.99% 160.14% 220.98% 202.80% 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 38.65 19.22 13.12 34.07 22.00 12.61 5.63 259.11%
  QoQ % 101.09% 46.49% -61.49% 54.86% 74.46% 123.98% -
  Horiz. % 686.50% 341.39% 233.04% 605.15% 390.76% 223.98% 100.00%
EPS 3.04 0.56 0.26 3.00 4.17 3.89 1.90 36.60%
  QoQ % 442.86% 115.38% -91.33% -28.06% 7.20% 104.74% -
  Horiz. % 160.00% 29.47% 13.68% 157.89% 219.47% 204.74% 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 33.35 16.65 11.21 28.98 18.68 10.61 4.73 265.53%
  QoQ % 100.30% 48.53% -61.32% 55.14% 76.06% 124.31% -
  Horiz. % 705.07% 352.01% 237.00% 612.68% 394.93% 224.31% 100.00%
EPS 2.62 0.49 0.22 2.55 3.54 3.27 1.60 38.72%
  QoQ % 434.69% 122.73% -91.37% -27.97% 8.26% 104.37% -
  Horiz. % 163.75% 30.62% 13.75% 159.38% 221.25% 204.38% 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 3.75 8.74 12.65 4.84 6.50 12.53 30.21 -74.96%
  QoQ % -57.09% -30.91% 161.36% -25.54% -48.12% -58.52% -
  Horiz. % 12.41% 28.93% 41.87% 16.02% 21.52% 41.48% 100.00%
P/EPS 47.79 300.00 638.46 54.98 34.29 40.62 89.47 -34.04%
  QoQ % -84.07% -53.01% 1,061.26% 60.34% -15.58% -54.60% -
  Horiz. % 53.41% 335.31% 713.60% 61.45% 38.33% 45.40% 100.00%
EY 2.09 0.33 0.16 1.82 2.92 2.46 1.12 51.29%
  QoQ % 533.33% 106.25% -91.21% -37.67% 18.70% 119.64% -
  Horiz. % 186.61% 29.46% 14.29% 162.50% 260.71% 219.64% 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 5.02 7.91 12.88 4.55 7.14 12.30 26.65 -66.97%
  QoQ % -36.54% -38.59% 183.08% -36.27% -41.95% -53.85% -
  Horiz. % 18.84% 29.68% 48.33% 17.07% 26.79% 46.15% 100.00%
P/EPS 63.94 271.43 650.00 51.64 37.65 39.85 78.95 -13.06%
  QoQ % -76.44% -58.24% 1,158.71% 37.16% -5.52% -49.53% -
  Horiz. % 80.99% 343.80% 823.31% 65.41% 47.69% 50.47% 100.00%
EY 1.56 0.37 0.15 1.94 2.66 2.51 1.27 14.62%
  QoQ % 321.62% 146.67% -92.27% -27.07% 5.98% 97.64% -
  Horiz. % 122.83% 29.13% 11.81% 152.76% 209.45% 197.64% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【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?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers