Highlights

[E&O] QoQ Quarter Result on 2015-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -84.12%    YoY -     -65.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 79,275 163,312 150,000 117,585 85,708 68,890 143,040 -32.46%
  QoQ % -51.46% 8.87% 27.57% 37.19% 24.41% -51.84% -
  Horiz. % 55.42% 114.17% 104.87% 82.20% 59.92% 48.16% 100.00%
PBT 6,485 10,639 -55 3,791 26,416 24,603 120,686 -85.68%
  QoQ % -39.05% 19,443.64% -101.45% -85.65% 7.37% -79.61% -
  Horiz. % 5.37% 8.82% -0.05% 3.14% 21.89% 20.39% 100.00%
Tax -2,640 -6,827 -13,183 596 -2,078 -1,261 -19,038 -73.11%
  QoQ % 61.33% 48.21% -2,311.91% 128.68% -64.79% 93.38% -
  Horiz. % 13.87% 35.86% 69.25% -3.13% 10.92% 6.62% 100.00%
NP 3,845 3,812 -13,238 4,387 24,338 23,342 101,648 -88.66%
  QoQ % 0.87% 128.80% -401.76% -81.97% 4.27% -77.04% -
  Horiz. % 3.78% 3.75% -13.02% 4.32% 23.94% 22.96% 100.00%
NP to SH 3,832 3,237 -14,396 3,881 24,447 23,259 100,500 -88.60%
  QoQ % 18.38% 122.49% -470.94% -84.12% 5.11% -76.86% -
  Horiz. % 3.81% 3.22% -14.32% 3.86% 24.33% 23.14% 100.00%
Tax Rate 40.71 % 64.17 % - % -15.72 % 7.87 % 5.13 % 15.77 % 87.86%
  QoQ % -36.56% 0.00% 0.00% -299.75% 53.41% -67.47% -
  Horiz. % 258.15% 406.91% 0.00% -99.68% 49.90% 32.53% 100.00%
Total Cost 75,430 159,500 163,238 113,198 61,370 45,548 41,392 49.03%
  QoQ % -52.71% -2.29% 44.21% 84.45% 34.74% 10.04% -
  Horiz. % 182.23% 385.34% 394.37% 273.48% 148.27% 110.04% 100.00%
Net Worth 1,647,759 1,630,949 1,641,274 1,652,554 1,646,179 1,628,130 1,601,856 1.90%
  QoQ % 1.03% -0.63% -0.68% 0.39% 1.11% 1.64% -
  Horiz. % 102.87% 101.82% 102.46% 103.16% 102.77% 101.64% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 25,057 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,647,759 1,630,949 1,641,274 1,652,554 1,646,179 1,628,130 1,601,856 1.90%
  QoQ % 1.03% -0.63% -0.68% 0.39% 1.11% 1.64% -
  Horiz. % 102.87% 101.82% 102.46% 103.16% 102.77% 101.64% 100.00%
NOSH 1,277,333 1,245,000 1,252,881 1,251,935 1,228,492 1,224,157 1,222,791 2.94%
  QoQ % 2.60% -0.63% 0.08% 1.91% 0.35% 0.11% -
  Horiz. % 104.46% 101.82% 102.46% 102.38% 100.47% 100.11% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.85 % 2.33 % -8.83 % 3.73 % 28.40 % 33.88 % 71.06 % -83.22%
  QoQ % 108.15% 126.39% -336.73% -86.87% -16.17% -52.32% -
  Horiz. % 6.83% 3.28% -12.43% 5.25% 39.97% 47.68% 100.00%
ROE 0.23 % 0.20 % -0.88 % 0.23 % 1.49 % 1.43 % 6.27 % -88.89%
  QoQ % 15.00% 122.73% -482.61% -84.56% 4.20% -77.19% -
  Horiz. % 3.67% 3.19% -14.04% 3.67% 23.76% 22.81% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.21 13.12 11.97 9.39 6.98 5.63 11.70 -34.37%
  QoQ % -52.67% 9.61% 27.48% 34.53% 23.98% -51.88% -
  Horiz. % 53.08% 112.14% 102.31% 80.26% 59.66% 48.12% 100.00%
EPS 0.30 0.26 -1.15 0.31 1.99 1.90 8.22 -88.93%
  QoQ % 15.38% 122.61% -470.97% -84.42% 4.74% -76.89% -
  Horiz. % 3.65% 3.16% -13.99% 3.77% 24.21% 23.11% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.2900 1.3100 1.3100 1.3200 1.3400 1.3300 1.3100 -1.02%
  QoQ % -1.53% 0.00% -0.76% -1.49% 0.75% 1.53% -
  Horiz. % 98.47% 100.00% 100.00% 100.76% 102.29% 101.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,936
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.44 11.21 10.30 8.07 5.88 4.73 9.82 -32.48%
  QoQ % -51.47% 8.83% 27.63% 37.24% 24.31% -51.83% -
  Horiz. % 55.40% 114.15% 104.89% 82.18% 59.88% 48.17% 100.00%
EPS 0.26 0.22 -0.99 0.27 1.68 1.60 6.90 -88.69%
  QoQ % 18.18% 122.22% -466.67% -83.93% 5.00% -76.81% -
  Horiz. % 3.77% 3.19% -14.35% 3.91% 24.35% 23.19% 100.00%
DPS 0.00 0.00 1.72 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.1310 1.1194 1.1265 1.1343 1.1299 1.1175 1.0995 1.90%
  QoQ % 1.04% -0.63% -0.69% 0.39% 1.11% 1.64% -
  Horiz. % 102.86% 101.81% 102.46% 103.17% 102.76% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.6800 1.6600 1.6500 1.4300 1.5800 1.7000 2.0000 -
P/RPS 27.07 12.65 13.78 15.23 22.65 30.21 17.10 35.72%
  QoQ % 113.99% -8.20% -9.52% -32.76% -25.02% 76.67% -
  Horiz. % 158.30% 73.98% 80.58% 89.06% 132.46% 176.67% 100.00%
P/EPS 560.00 638.46 -143.60 461.29 79.40 89.47 24.33 704.54%
  QoQ % -12.29% 544.61% -131.13% 480.97% -11.26% 267.74% -
  Horiz. % 2,301.69% 2,624.17% -590.22% 1,895.97% 326.35% 367.74% 100.00%
EY 0.18 0.16 -0.70 0.22 1.26 1.12 4.11 -87.50%
  QoQ % 12.50% 122.86% -418.18% -82.54% 12.50% -72.75% -
  Horiz. % 4.38% 3.89% -17.03% 5.35% 30.66% 27.25% 100.00%
DY 0.00 0.00 1.21 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.30 1.27 1.26 1.08 1.18 1.28 1.53 -10.26%
  QoQ % 2.36% 0.79% 16.67% -8.47% -7.81% -16.34% -
  Horiz. % 84.97% 83.01% 82.35% 70.59% 77.12% 83.66% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 25/08/16 26/05/16 25/02/16 27/11/15 24/08/15 25/05/15 -
Price 1.5200 1.6900 1.5500 1.5700 1.5500 1.5000 1.8300 -
P/RPS 24.49 12.88 12.95 16.72 22.22 26.65 15.64 34.73%
  QoQ % 90.14% -0.54% -22.55% -24.75% -16.62% 70.40% -
  Horiz. % 156.59% 82.35% 82.80% 106.91% 142.07% 170.40% 100.00%
P/EPS 506.67 650.00 -134.90 506.45 77.89 78.95 22.27 698.36%
  QoQ % -22.05% 581.84% -126.64% 550.21% -1.34% 254.51% -
  Horiz. % 2,275.12% 2,918.72% -605.75% 2,274.14% 349.75% 354.51% 100.00%
EY 0.20 0.15 -0.74 0.20 1.28 1.27 4.49 -87.36%
  QoQ % 33.33% 120.27% -470.00% -84.37% 0.79% -71.71% -
  Horiz. % 4.45% 3.34% -16.48% 4.45% 28.51% 28.29% 100.00%
DY 0.00 0.00 1.29 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.18 1.29 1.18 1.19 1.16 1.13 1.40 -10.74%
  QoQ % -8.53% 9.32% -0.84% 2.59% 2.65% -19.29% -
  Horiz. % 84.29% 92.14% 84.29% 85.00% 82.86% 80.71% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers