Highlights

[E&O] QoQ Quarter Result on 2015-09-30 [#2]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     5.11%    YoY -     15.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 163,312 150,000 117,585 85,708 68,890 143,040 99,419 39.26%
  QoQ % 8.87% 27.57% 37.19% 24.41% -51.84% 43.88% -
  Horiz. % 164.27% 150.88% 118.27% 86.21% 69.29% 143.88% 100.00%
PBT 10,639 -55 3,791 26,416 24,603 120,686 16,853 -26.43%
  QoQ % 19,443.64% -101.45% -85.65% 7.37% -79.61% 616.11% -
  Horiz. % 63.13% -0.33% 22.49% 156.74% 145.99% 716.11% 100.00%
Tax -6,827 -13,183 596 -2,078 -1,261 -19,038 -4,591 30.31%
  QoQ % 48.21% -2,311.91% 128.68% -64.79% 93.38% -314.68% -
  Horiz. % 148.70% 287.15% -12.98% 45.26% 27.47% 414.68% 100.00%
NP 3,812 -13,238 4,387 24,338 23,342 101,648 12,262 -54.14%
  QoQ % 128.80% -401.76% -81.97% 4.27% -77.04% 728.97% -
  Horiz. % 31.09% -107.96% 35.78% 198.48% 190.36% 828.97% 100.00%
NP to SH 3,237 -14,396 3,881 24,447 23,259 100,500 11,390 -56.81%
  QoQ % 122.49% -470.94% -84.12% 5.11% -76.86% 782.35% -
  Horiz. % 28.42% -126.39% 34.07% 214.64% 204.21% 882.35% 100.00%
Tax Rate 64.17 % - % -15.72 % 7.87 % 5.13 % 15.77 % 27.24 % 77.14%
  QoQ % 0.00% 0.00% -299.75% 53.41% -67.47% -42.11% -
  Horiz. % 235.57% 0.00% -57.71% 28.89% 18.83% 57.89% 100.00%
Total Cost 159,500 163,238 113,198 61,370 45,548 41,392 87,157 49.67%
  QoQ % -2.29% 44.21% 84.45% 34.74% 10.04% -52.51% -
  Horiz. % 183.00% 187.29% 129.88% 70.41% 52.26% 47.49% 100.00%
Net Worth 1,630,949 1,641,274 1,652,554 1,646,179 1,628,130 1,601,856 1,507,500 5.39%
  QoQ % -0.63% -0.68% 0.39% 1.11% 1.64% 6.26% -
  Horiz. % 108.19% 108.87% 109.62% 109.20% 108.00% 106.26% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 25,057 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,630,949 1,641,274 1,652,554 1,646,179 1,628,130 1,601,856 1,507,500 5.39%
  QoQ % -0.63% -0.68% 0.39% 1.11% 1.64% 6.26% -
  Horiz. % 108.19% 108.87% 109.62% 109.20% 108.00% 106.26% 100.00%
NOSH 1,245,000 1,252,881 1,251,935 1,228,492 1,224,157 1,222,791 1,116,666 7.53%
  QoQ % -0.63% 0.08% 1.91% 0.35% 0.11% 9.50% -
  Horiz. % 111.49% 112.20% 112.11% 110.01% 109.63% 109.50% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.33 % -8.83 % 3.73 % 28.40 % 33.88 % 71.06 % 12.33 % -67.10%
  QoQ % 126.39% -336.73% -86.87% -16.17% -52.32% 476.32% -
  Horiz. % 18.90% -71.61% 30.25% 230.33% 274.78% 576.32% 100.00%
ROE 0.20 % -0.88 % 0.23 % 1.49 % 1.43 % 6.27 % 0.76 % -58.97%
  QoQ % 122.73% -482.61% -84.56% 4.20% -77.19% 725.00% -
  Horiz. % 26.32% -115.79% 30.26% 196.05% 188.16% 825.00% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.12 11.97 9.39 6.98 5.63 11.70 8.90 29.56%
  QoQ % 9.61% 27.48% 34.53% 23.98% -51.88% 31.46% -
  Horiz. % 147.42% 134.49% 105.51% 78.43% 63.26% 131.46% 100.00%
EPS 0.26 -1.15 0.31 1.99 1.90 8.22 1.02 -59.83%
  QoQ % 122.61% -470.97% -84.42% 4.74% -76.89% 705.88% -
  Horiz. % 25.49% -112.75% 30.39% 195.10% 186.27% 805.88% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3100 1.3100 1.3200 1.3400 1.3300 1.3100 1.3500 -1.99%
  QoQ % 0.00% -0.76% -1.49% 0.75% 1.53% -2.96% -
  Horiz. % 97.04% 97.04% 97.78% 99.26% 98.52% 97.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.21 10.30 8.07 5.88 4.73 9.82 6.82 39.32%
  QoQ % 8.83% 27.63% 37.24% 24.31% -51.83% 43.99% -
  Horiz. % 164.37% 151.03% 118.33% 86.22% 69.35% 143.99% 100.00%
EPS 0.22 -0.99 0.27 1.68 1.60 6.90 0.78 -57.02%
  QoQ % 122.22% -466.67% -83.93% 5.00% -76.81% 784.62% -
  Horiz. % 28.21% -126.92% 34.62% 215.38% 205.13% 884.62% 100.00%
DPS 0.00 1.72 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.1194 1.1265 1.1343 1.1299 1.1175 1.0995 1.0347 5.39%
  QoQ % -0.63% -0.69% 0.39% 1.11% 1.64% 6.26% -
  Horiz. % 108.19% 108.87% 109.63% 109.20% 108.00% 106.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.6600 1.6500 1.4300 1.5800 1.7000 2.0000 2.2500 -
P/RPS 12.65 13.78 15.23 22.65 30.21 17.10 25.27 -36.98%
  QoQ % -8.20% -9.52% -32.76% -25.02% 76.67% -32.33% -
  Horiz. % 50.06% 54.53% 60.27% 89.63% 119.55% 67.67% 100.00%
P/EPS 638.46 -143.60 461.29 79.40 89.47 24.33 220.59 103.23%
  QoQ % 544.61% -131.13% 480.97% -11.26% 267.74% -88.97% -
  Horiz. % 289.43% -65.10% 209.12% 35.99% 40.56% 11.03% 100.00%
EY 0.16 -0.70 0.22 1.26 1.12 4.11 0.45 -49.84%
  QoQ % 122.86% -418.18% -82.54% 12.50% -72.75% 813.33% -
  Horiz. % 35.56% -155.56% 48.89% 280.00% 248.89% 913.33% 100.00%
DY 0.00 1.21 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.27 1.26 1.08 1.18 1.28 1.53 1.67 -16.70%
  QoQ % 0.79% 16.67% -8.47% -7.81% -16.34% -8.38% -
  Horiz. % 76.05% 75.45% 64.67% 70.66% 76.65% 91.62% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 27/11/15 24/08/15 25/05/15 27/02/15 -
Price 1.6900 1.5500 1.5700 1.5500 1.5000 1.8300 2.2500 -
P/RPS 12.88 12.95 16.72 22.22 26.65 15.64 25.27 -36.22%
  QoQ % -0.54% -22.55% -24.75% -16.62% 70.40% -38.11% -
  Horiz. % 50.97% 51.25% 66.17% 87.93% 105.46% 61.89% 100.00%
P/EPS 650.00 -134.90 506.45 77.89 78.95 22.27 220.59 105.67%
  QoQ % 581.84% -126.64% 550.21% -1.34% 254.51% -89.90% -
  Horiz. % 294.66% -61.15% 229.59% 35.31% 35.79% 10.10% 100.00%
EY 0.15 -0.74 0.20 1.28 1.27 4.49 0.45 -51.96%
  QoQ % 120.27% -470.00% -84.37% 0.79% -71.71% 897.78% -
  Horiz. % 33.33% -164.44% 44.44% 284.44% 282.22% 997.78% 100.00%
DY 0.00 1.29 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.29 1.18 1.19 1.16 1.13 1.40 1.67 -15.83%
  QoQ % 9.32% -0.84% 2.59% 2.65% -19.29% -16.17% -
  Horiz. % 77.25% 70.66% 71.26% 69.46% 67.66% 83.83% 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
 
 

636  396  587  799 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 1.01+0.165 
 YONGTAI 0.265+0.095 
 KANGER 0.185+0.015 
 TRIVE 0.0150.00 
 TOPBLDS 0.10+0.015 
 SAPNRG 0.12+0.005 
 MTRONIC 0.120.00 
 AT 0.19-0.005 
 KNM 0.21+0.005 
 FOCUS-WD 0.045+0.04 

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