Highlights

[E&O] QoQ Quarter Result on 2017-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 13-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     11.70%    YoY -     -29.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 179,388 199,995 280,050 331,896 195,880 173,439 218,861 -12.41%
  QoQ % -10.30% -28.59% -15.62% 69.44% 12.94% -20.75% -
  Horiz. % 81.96% 91.38% 127.96% 151.65% 89.50% 79.25% 100.00%
PBT 32,207 29,545 62,845 67,339 32,294 34,794 58,885 -33.10%
  QoQ % 9.01% -52.99% -6.67% 108.52% -7.19% -40.91% -
  Horiz. % 54.69% 50.17% 106.72% 114.36% 54.84% 59.09% 100.00%
Tax -12,019 -14,088 -23,997 -33,707 -11,252 -12,055 -8,574 25.23%
  QoQ % 14.69% 41.29% 28.81% -199.56% 6.66% -40.60% -
  Horiz. % 140.18% 164.31% 279.88% 393.13% 131.23% 140.60% 100.00%
NP 20,188 15,457 38,848 33,632 21,042 22,739 50,311 -45.57%
  QoQ % 30.61% -60.21% 15.51% 59.83% -7.46% -54.80% -
  Horiz. % 40.13% 30.72% 77.22% 66.85% 41.82% 45.20% 100.00%
NP to SH 18,826 14,120 37,898 21,977 19,675 21,240 48,461 -46.73%
  QoQ % 33.33% -62.74% 72.44% 11.70% -7.37% -56.17% -
  Horiz. % 38.85% 29.14% 78.20% 45.35% 40.60% 43.83% 100.00%
Tax Rate 37.32 % 47.68 % 38.18 % 50.06 % 34.84 % 34.65 % 14.56 % 87.19%
  QoQ % -21.73% 24.88% -23.73% 43.69% 0.55% 137.98% -
  Horiz. % 256.32% 327.47% 262.23% 343.82% 239.29% 237.98% 100.00%
Total Cost 159,200 184,538 241,202 298,264 174,838 150,700 168,550 -3.73%
  QoQ % -13.73% -23.49% -19.13% 70.59% 16.02% -10.59% -
  Horiz. % 94.45% 109.49% 143.10% 176.96% 103.73% 89.41% 100.00%
Net Worth 1,854,507 1,855,274 1,847,395 1,833,084 1,809,237 1,778,530 1,698,251 6.04%
  QoQ % -0.04% 0.43% 0.78% 1.32% 1.73% 4.73% -
  Horiz. % 109.20% 109.25% 108.78% 107.94% 106.54% 104.73% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,854,507 1,855,274 1,847,395 1,833,084 1,809,237 1,778,530 1,698,251 6.04%
  QoQ % -0.04% 0.43% 0.78% 1.32% 1.73% 4.73% -
  Horiz. % 109.20% 109.25% 108.78% 107.94% 106.54% 104.73% 100.00%
NOSH 1,305,991 1,297,395 1,300,983 1,309,346 1,320,611 1,279,518 1,257,964 2.53%
  QoQ % 0.66% -0.28% -0.64% -0.85% 3.21% 1.71% -
  Horiz. % 103.82% 103.13% 103.42% 104.08% 104.98% 101.71% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 11.25 % 7.73 % 13.87 % 10.13 % 10.74 % 13.11 % 22.99 % -37.88%
  QoQ % 45.54% -44.27% 36.92% -5.68% -18.08% -42.98% -
  Horiz. % 48.93% 33.62% 60.33% 44.06% 46.72% 57.02% 100.00%
ROE 1.02 % 0.76 % 2.05 % 1.20 % 1.09 % 1.19 % 2.85 % -49.56%
  QoQ % 34.21% -62.93% 70.83% 10.09% -8.40% -58.25% -
  Horiz. % 35.79% 26.67% 71.93% 42.11% 38.25% 41.75% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.74 15.42 21.53 25.35 14.83 13.56 17.40 -14.55%
  QoQ % -10.89% -28.38% -15.07% 70.94% 9.37% -22.07% -
  Horiz. % 78.97% 88.62% 123.74% 145.69% 85.23% 77.93% 100.00%
EPS 1.44 1.09 2.91 1.68 1.49 1.66 3.85 -48.06%
  QoQ % 32.11% -62.54% 73.21% 12.75% -10.24% -56.88% -
  Horiz. % 37.40% 28.31% 75.58% 43.64% 38.70% 43.12% 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 1.4200 1.4300 1.4200 1.4000 1.3700 1.3900 1.3500 3.42%
  QoQ % -0.70% 0.70% 1.43% 2.19% -1.44% 2.96% -
  Horiz. % 105.19% 105.93% 105.19% 103.70% 101.48% 102.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,312,686
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.67 15.24 21.33 25.28 14.92 13.21 16.67 -12.38%
  QoQ % -10.30% -28.55% -15.63% 69.44% 12.94% -20.76% -
  Horiz. % 82.00% 91.42% 127.95% 151.65% 89.50% 79.24% 100.00%
EPS 1.43 1.08 2.89 1.67 1.50 1.62 3.69 -46.81%
  QoQ % 32.41% -62.63% 73.05% 11.33% -7.41% -56.10% -
  Horiz. % 38.75% 29.27% 78.32% 45.26% 40.65% 43.90% 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 1.4128 1.4133 1.4073 1.3964 1.3783 1.3549 1.2937 6.04%
  QoQ % -0.04% 0.43% 0.78% 1.31% 1.73% 4.73% -
  Horiz. % 109.21% 109.24% 108.78% 107.94% 106.54% 104.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.3200 1.5700 1.4200 1.4300 1.5800 1.7000 1.9300 -
P/RPS 9.61 10.18 6.60 5.64 10.65 12.54 11.09 -9.10%
  QoQ % -5.60% 54.24% 17.02% -47.04% -15.07% 13.07% -
  Horiz. % 86.65% 91.79% 59.51% 50.86% 96.03% 113.07% 100.00%
P/EPS 91.57 144.26 48.75 85.20 106.05 102.41 50.10 49.43%
  QoQ % -36.52% 195.92% -42.78% -19.66% 3.55% 104.41% -
  Horiz. % 182.77% 287.94% 97.31% 170.06% 211.68% 204.41% 100.00%
EY 1.09 0.69 2.05 1.17 0.94 0.98 2.00 -33.25%
  QoQ % 57.97% -66.34% 75.21% 24.47% -4.08% -51.00% -
  Horiz. % 54.50% 34.50% 102.50% 58.50% 47.00% 49.00% 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 0.93 1.10 1.00 1.02 1.15 1.22 1.43 -24.92%
  QoQ % -15.45% 10.00% -1.96% -11.30% -5.74% -14.69% -
  Horiz. % 65.03% 76.92% 69.93% 71.33% 80.42% 85.31% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 09/11/18 20/08/18 25/05/18 13/02/18 14/11/17 29/08/17 23/05/17 -
Price 1.1200 1.5200 1.5500 1.4500 1.4500 1.5100 1.8400 -
P/RPS 8.15 9.86 7.20 5.72 9.78 11.14 10.58 -15.95%
  QoQ % -17.34% 36.94% 25.87% -41.51% -12.21% 5.29% -
  Horiz. % 77.03% 93.19% 68.05% 54.06% 92.44% 105.29% 100.00%
P/EPS 77.70 139.66 53.21 86.39 97.33 90.96 47.76 38.29%
  QoQ % -44.36% 162.47% -38.41% -11.24% 7.00% 90.45% -
  Horiz. % 162.69% 292.42% 111.41% 180.88% 203.79% 190.45% 100.00%
EY 1.29 0.72 1.88 1.16 1.03 1.10 2.09 -27.49%
  QoQ % 79.17% -61.70% 62.07% 12.62% -6.36% -47.37% -
  Horiz. % 61.72% 34.45% 89.95% 55.50% 49.28% 52.63% 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 0.79 1.06 1.09 1.04 1.06 1.09 1.36 -30.36%
  QoQ % -25.47% -2.75% 4.81% -1.89% -2.75% -19.85% -
  Horiz. % 58.09% 77.94% 80.15% 76.47% 77.94% 80.15% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
6. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
7. This Stock Will Fly On Monday - Herbert Chua Herbert
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers