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 - 1,456,941
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.
 


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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
7. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS