Highlights

[E&O] QoQ Quarter Result on 2017-09-30 [#2]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 14-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     -7.37%    YoY -     413.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 199,995 280,050 331,896 195,880 173,439 218,861 243,316 -12.28%
  QoQ % -28.59% -15.62% 69.44% 12.94% -20.75% -10.05% -
  Horiz. % 82.20% 115.10% 136.41% 80.50% 71.28% 89.95% 100.00%
PBT 29,545 62,845 67,339 32,294 34,794 58,885 49,287 -28.97%
  QoQ % -52.99% -6.67% 108.52% -7.19% -40.91% 19.47% -
  Horiz. % 59.94% 127.51% 136.63% 65.52% 70.59% 119.47% 100.00%
Tax -14,088 -23,997 -33,707 -11,252 -12,055 -8,574 -16,339 -9.43%
  QoQ % 41.29% 28.81% -199.56% 6.66% -40.60% 47.52% -
  Horiz. % 86.22% 146.87% 206.30% 68.87% 73.78% 52.48% 100.00%
NP 15,457 38,848 33,632 21,042 22,739 50,311 32,948 -39.71%
  QoQ % -60.21% 15.51% 59.83% -7.46% -54.80% 52.70% -
  Horiz. % 46.91% 117.91% 102.08% 63.86% 69.01% 152.70% 100.00%
NP to SH 14,120 37,898 21,977 19,675 21,240 48,461 31,074 -40.98%
  QoQ % -62.74% 72.44% 11.70% -7.37% -56.17% 55.95% -
  Horiz. % 45.44% 121.96% 70.72% 63.32% 68.35% 155.95% 100.00%
Tax Rate 47.68 % 38.18 % 50.06 % 34.84 % 34.65 % 14.56 % 33.15 % 27.50%
  QoQ % 24.88% -23.73% 43.69% 0.55% 137.98% -56.08% -
  Horiz. % 143.83% 115.17% 151.01% 105.10% 104.52% 43.92% 100.00%
Total Cost 184,538 241,202 298,264 174,838 150,700 168,550 210,368 -8.39%
  QoQ % -23.49% -19.13% 70.59% 16.02% -10.59% -19.88% -
  Horiz. % 87.72% 114.66% 141.78% 83.11% 71.64% 80.12% 100.00%
Net Worth 1,855,274 1,847,395 1,833,084 1,809,237 1,778,530 1,698,251 1,646,938 8.29%
  QoQ % 0.43% 0.78% 1.32% 1.73% 4.73% 3.12% -
  Horiz. % 112.65% 112.17% 111.30% 109.85% 107.99% 103.12% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,855,274 1,847,395 1,833,084 1,809,237 1,778,530 1,698,251 1,646,938 8.29%
  QoQ % 0.43% 0.78% 1.32% 1.73% 4.73% 3.12% -
  Horiz. % 112.65% 112.17% 111.30% 109.85% 107.99% 103.12% 100.00%
NOSH 1,297,395 1,300,983 1,309,346 1,320,611 1,279,518 1,257,964 1,257,205 2.13%
  QoQ % -0.28% -0.64% -0.85% 3.21% 1.71% 0.06% -
  Horiz. % 103.20% 103.48% 104.15% 105.04% 101.77% 100.06% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.73 % 13.87 % 10.13 % 10.74 % 13.11 % 22.99 % 13.54 % -31.25%
  QoQ % -44.27% 36.92% -5.68% -18.08% -42.98% 69.79% -
  Horiz. % 57.09% 102.44% 74.82% 79.32% 96.82% 169.79% 100.00%
ROE 0.76 % 2.05 % 1.20 % 1.09 % 1.19 % 2.85 % 1.89 % -45.61%
  QoQ % -62.93% 70.83% 10.09% -8.40% -58.25% 50.79% -
  Horiz. % 40.21% 108.47% 63.49% 57.67% 62.96% 150.79% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 15.42 21.53 25.35 14.83 13.56 17.40 19.35 -14.08%
  QoQ % -28.38% -15.07% 70.94% 9.37% -22.07% -10.08% -
  Horiz. % 79.69% 111.27% 131.01% 76.64% 70.08% 89.92% 100.00%
EPS 1.09 2.91 1.68 1.49 1.66 3.85 2.47 -42.12%
  QoQ % -62.54% 73.21% 12.75% -10.24% -56.88% 55.87% -
  Horiz. % 44.13% 117.81% 68.02% 60.32% 67.21% 155.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4300 1.4200 1.4000 1.3700 1.3900 1.3500 1.3100 6.03%
  QoQ % 0.70% 1.43% 2.19% -1.44% 2.96% 3.05% -
  Horiz. % 109.16% 108.40% 106.87% 104.58% 106.11% 103.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.73 19.22 22.78 13.44 11.90 15.02 16.70 -12.27%
  QoQ % -28.56% -15.63% 69.49% 12.94% -20.77% -10.06% -
  Horiz. % 82.22% 115.09% 136.41% 80.48% 71.26% 89.94% 100.00%
EPS 0.97 2.60 1.51 1.35 1.46 3.33 2.13 -40.89%
  QoQ % -62.69% 72.19% 11.85% -7.53% -56.16% 56.34% -
  Horiz. % 45.54% 122.07% 70.89% 63.38% 68.54% 156.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2734 1.2680 1.2582 1.2418 1.2207 1.1656 1.1304 8.29%
  QoQ % 0.43% 0.78% 1.32% 1.73% 4.73% 3.11% -
  Horiz. % 112.65% 112.17% 111.31% 109.85% 107.99% 103.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.5700 1.4200 1.4300 1.5800 1.7000 1.9300 1.4500 -
P/RPS 10.18 6.60 5.64 10.65 12.54 11.09 7.49 22.77%
  QoQ % 54.24% 17.02% -47.04% -15.07% 13.07% 48.06% -
  Horiz. % 135.91% 88.12% 75.30% 142.19% 167.42% 148.06% 100.00%
P/EPS 144.26 48.75 85.20 106.05 102.41 50.10 58.66 82.50%
  QoQ % 195.92% -42.78% -19.66% 3.55% 104.41% -14.59% -
  Horiz. % 245.93% 83.11% 145.24% 180.79% 174.58% 85.41% 100.00%
EY 0.69 2.05 1.17 0.94 0.98 2.00 1.70 -45.27%
  QoQ % -66.34% 75.21% 24.47% -4.08% -51.00% 17.65% -
  Horiz. % 40.59% 120.59% 68.82% 55.29% 57.65% 117.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.10 1.00 1.02 1.15 1.22 1.43 1.11 -0.60%
  QoQ % 10.00% -1.96% -11.30% -5.74% -14.69% 28.83% -
  Horiz. % 99.10% 90.09% 91.89% 103.60% 109.91% 128.83% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 25/05/18 13/02/18 14/11/17 29/08/17 23/05/17 23/02/17 -
Price 1.5200 1.5500 1.4500 1.4500 1.5100 1.8400 1.9400 -
P/RPS 9.86 7.20 5.72 9.78 11.14 10.58 10.02 -1.07%
  QoQ % 36.94% 25.87% -41.51% -12.21% 5.29% 5.59% -
  Horiz. % 98.40% 71.86% 57.09% 97.60% 111.18% 105.59% 100.00%
P/EPS 139.66 53.21 86.39 97.33 90.96 47.76 78.49 46.99%
  QoQ % 162.47% -38.41% -11.24% 7.00% 90.45% -39.15% -
  Horiz. % 177.93% 67.79% 110.06% 124.00% 115.89% 60.85% 100.00%
EY 0.72 1.88 1.16 1.03 1.10 2.09 1.27 -31.57%
  QoQ % -61.70% 62.07% 12.62% -6.36% -47.37% 64.57% -
  Horiz. % 56.69% 148.03% 91.34% 81.10% 86.61% 164.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.06 1.09 1.04 1.06 1.09 1.36 1.48 -20.00%
  QoQ % -2.75% 4.81% -1.89% -2.75% -19.85% -8.11% -
  Horiz. % 71.62% 73.65% 70.27% 71.62% 73.65% 91.89% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2133 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.990.00 
 KOTRA 3.090.00 
 UCREST 0.1650.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.020.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.540.00 
 3A 0.840.00 

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!
PARTNERS & BROKERS