Highlights

[E&O] QoQ Quarter Result on 2016-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     710.91%    YoY -     700.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 195,880 173,439 218,861 243,316 79,275 163,312 150,000 19.45%
  QoQ % 12.94% -20.75% -10.05% 206.93% -51.46% 8.87% -
  Horiz. % 130.59% 115.63% 145.91% 162.21% 52.85% 108.87% 100.00%
PBT 32,294 34,794 58,885 49,287 6,485 10,639 -55 -
  QoQ % -7.19% -40.91% 19.47% 660.02% -39.05% 19,443.64% -
  Horiz. % -58,716.36% -63,261.82% -107,063.63% -89,612.73% -11,790.91% -19,343.64% 100.00%
Tax -11,252 -12,055 -8,574 -16,339 -2,640 -6,827 -13,183 -10.01%
  QoQ % 6.66% -40.60% 47.52% -518.90% 61.33% 48.21% -
  Horiz. % 85.35% 91.44% 65.04% 123.94% 20.03% 51.79% 100.00%
NP 21,042 22,739 50,311 32,948 3,845 3,812 -13,238 -
  QoQ % -7.46% -54.80% 52.70% 756.91% 0.87% 128.80% -
  Horiz. % -158.95% -171.77% -380.05% -248.89% -29.05% -28.80% 100.00%
NP to SH 19,675 21,240 48,461 31,074 3,832 3,237 -14,396 -
  QoQ % -7.37% -56.17% 55.95% 710.91% 18.38% 122.49% -
  Horiz. % -136.67% -147.54% -336.63% -215.85% -26.62% -22.49% 100.00%
Tax Rate 34.84 % 34.65 % 14.56 % 33.15 % 40.71 % 64.17 % - % -
  QoQ % 0.55% 137.98% -56.08% -18.57% -36.56% 0.00% -
  Horiz. % 54.29% 54.00% 22.69% 51.66% 63.44% 100.00% -
Total Cost 174,838 150,700 168,550 210,368 75,430 159,500 163,238 4.68%
  QoQ % 16.02% -10.59% -19.88% 178.89% -52.71% -2.29% -
  Horiz. % 107.11% 92.32% 103.25% 128.87% 46.21% 97.71% 100.00%
Net Worth 1,809,237 1,778,530 1,698,251 1,646,938 1,647,759 1,630,949 1,641,274 6.70%
  QoQ % 1.73% 4.73% 3.12% -0.05% 1.03% -0.63% -
  Horiz. % 110.23% 108.36% 103.47% 100.35% 100.40% 99.37% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - 25,057 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,809,237 1,778,530 1,698,251 1,646,938 1,647,759 1,630,949 1,641,274 6.70%
  QoQ % 1.73% 4.73% 3.12% -0.05% 1.03% -0.63% -
  Horiz. % 110.23% 108.36% 103.47% 100.35% 100.40% 99.37% 100.00%
NOSH 1,320,611 1,279,518 1,257,964 1,257,205 1,277,333 1,245,000 1,252,881 3.57%
  QoQ % 3.21% 1.71% 0.06% -1.58% 2.60% -0.63% -
  Horiz. % 105.41% 102.13% 100.41% 100.35% 101.95% 99.37% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.74 % 13.11 % 22.99 % 13.54 % 4.85 % 2.33 % -8.83 % -
  QoQ % -18.08% -42.98% 69.79% 179.18% 108.15% 126.39% -
  Horiz. % -121.63% -148.47% -260.36% -153.34% -54.93% -26.39% 100.00%
ROE 1.09 % 1.19 % 2.85 % 1.89 % 0.23 % 0.20 % -0.88 % -
  QoQ % -8.40% -58.25% 50.79% 721.74% 15.00% 122.73% -
  Horiz. % -123.86% -135.23% -323.86% -214.77% -26.14% -22.73% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 14.83 13.56 17.40 19.35 6.21 13.12 11.97 15.34%
  QoQ % 9.37% -22.07% -10.08% 211.59% -52.67% 9.61% -
  Horiz. % 123.89% 113.28% 145.36% 161.65% 51.88% 109.61% 100.00%
EPS 1.49 1.66 3.85 2.47 0.30 0.26 -1.15 -
  QoQ % -10.24% -56.88% 55.87% 723.33% 15.38% 122.61% -
  Horiz. % -129.57% -144.35% -334.78% -214.78% -26.09% -22.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3700 1.3900 1.3500 1.3100 1.2900 1.3100 1.3100 3.03%
  QoQ % -1.44% 2.96% 3.05% 1.55% -1.53% 0.00% -
  Horiz. % 104.58% 106.11% 103.05% 100.00% 98.47% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.44 11.90 15.02 16.70 5.44 11.21 10.30 19.39%
  QoQ % 12.94% -20.77% -10.06% 206.99% -51.47% 8.83% -
  Horiz. % 130.49% 115.53% 145.83% 162.14% 52.82% 108.83% 100.00%
EPS 1.35 1.46 3.33 2.13 0.26 0.22 -0.99 -
  QoQ % -7.53% -56.16% 56.34% 719.23% 18.18% 122.22% -
  Horiz. % -136.36% -147.47% -336.36% -215.15% -26.26% -22.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.72 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2418 1.2207 1.1656 1.1304 1.1310 1.1194 1.1265 6.71%
  QoQ % 1.73% 4.73% 3.11% -0.05% 1.04% -0.63% -
  Horiz. % 110.24% 108.36% 103.47% 100.35% 100.40% 99.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.5800 1.7000 1.9300 1.4500 1.6800 1.6600 1.6500 -
P/RPS 10.65 12.54 11.09 7.49 27.07 12.65 13.78 -15.77%
  QoQ % -15.07% 13.07% 48.06% -72.33% 113.99% -8.20% -
  Horiz. % 77.29% 91.00% 80.48% 54.35% 196.44% 91.80% 100.00%
P/EPS 106.05 102.41 50.10 58.66 560.00 638.46 -143.60 -
  QoQ % 3.55% 104.41% -14.59% -89.53% -12.29% 544.61% -
  Horiz. % -73.85% -71.32% -34.89% -40.85% -389.97% -444.61% 100.00%
EY 0.94 0.98 2.00 1.70 0.18 0.16 -0.70 -
  QoQ % -4.08% -51.00% 17.65% 844.44% 12.50% 122.86% -
  Horiz. % -134.29% -140.00% -285.71% -242.86% -25.71% -22.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.21 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.15 1.22 1.43 1.11 1.30 1.27 1.26 -5.90%
  QoQ % -5.74% -14.69% 28.83% -14.62% 2.36% 0.79% -
  Horiz. % 91.27% 96.83% 113.49% 88.10% 103.17% 100.79% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 14/11/17 29/08/17 23/05/17 23/02/17 17/11/16 25/08/16 26/05/16 -
Price 1.4500 1.5100 1.8400 1.9400 1.5200 1.6900 1.5500 -
P/RPS 9.78 11.14 10.58 10.02 24.49 12.88 12.95 -17.06%
  QoQ % -12.21% 5.29% 5.59% -59.09% 90.14% -0.54% -
  Horiz. % 75.52% 86.02% 81.70% 77.37% 189.11% 99.46% 100.00%
P/EPS 97.33 90.96 47.76 78.49 506.67 650.00 -134.90 -
  QoQ % 7.00% 90.45% -39.15% -84.51% -22.05% 581.84% -
  Horiz. % -72.15% -67.43% -35.40% -58.18% -375.59% -481.84% 100.00%
EY 1.03 1.10 2.09 1.27 0.20 0.15 -0.74 -
  QoQ % -6.36% -47.37% 64.57% 535.00% 33.33% 120.27% -
  Horiz. % -139.19% -148.65% -282.43% -171.62% -27.03% -20.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.06 1.09 1.36 1.48 1.18 1.29 1.18 -6.89%
  QoQ % -2.75% -19.85% -8.11% 25.42% -8.53% 9.32% -
  Horiz. % 89.83% 92.37% 115.25% 125.42% 100.00% 109.32% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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