Highlights

[E&O] QoQ TTM 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 -     777.86%    YoY -     -84.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 831,496 714,891 704,764 634,936 510,172 516,605 422,183 57.06%
  QoQ % 16.31% 1.44% 11.00% 24.46% -1.25% 22.37% -
  Horiz. % 196.95% 169.33% 166.93% 150.39% 120.84% 122.37% 100.00%
PBT 176,294 150,485 126,330 65,964 20,860 40,791 54,755 117.89%
  QoQ % 17.15% 19.12% 91.51% 216.22% -48.86% -25.50% -
  Horiz. % 321.97% 274.83% 230.72% 120.47% 38.10% 74.50% 100.00%
Tax -48,245 -39,633 -34,405 -38,989 -22,054 -21,492 -15,926 109.22%
  QoQ % -21.73% -15.20% 11.76% -76.79% -2.61% -34.95% -
  Horiz. % 302.93% 248.86% 216.03% 244.81% 138.48% 134.95% 100.00%
NP 128,049 110,852 91,925 26,975 -1,194 19,299 38,829 121.39%
  QoQ % 15.51% 20.59% 240.78% 2,359.21% -106.19% -50.30% -
  Horiz. % 329.78% 285.49% 236.74% 69.47% -3.08% 49.70% 100.00%
NP to SH 121,427 105,584 87,581 23,359 -3,446 17,169 37,191 119.92%
  QoQ % 15.01% 20.56% 274.93% 777.86% -120.07% -53.84% -
  Horiz. % 326.50% 283.90% 235.49% 62.81% -9.27% 46.16% 100.00%
Tax Rate 27.37 % 26.34 % 27.23 % 59.11 % 105.72 % 52.69 % 29.09 % -3.98%
  QoQ % 3.91% -3.27% -53.93% -44.09% 100.65% 81.13% -
  Horiz. % 94.09% 90.55% 93.61% 203.20% 363.42% 181.13% 100.00%
Total Cost 703,447 604,039 612,839 607,961 511,366 497,306 383,354 49.83%
  QoQ % 16.46% -1.44% 0.80% 18.89% 2.83% 29.73% -
  Horiz. % 183.50% 157.57% 159.86% 158.59% 133.39% 129.73% 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 37,738 37,738 37,738 25,057 25,057 25,057 25,057 31.36%
  QoQ % 0.00% 0.00% 50.61% 0.00% 0.00% 0.00% -
  Horiz. % 150.61% 150.61% 150.61% 100.00% 100.00% 100.00% 100.00%
Div Payout % 31.08 % 35.74 % 43.09 % 107.27 % - % 145.95 % 67.38 % -40.27%
  QoQ % -13.04% -17.06% -59.83% 0.00% 0.00% 116.61% -
  Horiz. % 46.13% 53.04% 63.95% 159.20% 0.00% 216.61% 100.00%
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 15.40 % 15.51 % 13.04 % 4.25 % -0.23 % 3.74 % 9.20 % 40.94%
  QoQ % -0.71% 18.94% 206.82% 1,947.83% -106.15% -59.35% -
  Horiz. % 167.39% 168.59% 141.74% 46.20% -2.50% 40.65% 100.00%
ROE 6.71 % 5.94 % 5.16 % 1.42 % -0.21 % 1.05 % 2.27 % 105.83%
  QoQ % 12.96% 15.12% 263.38% 776.19% -120.00% -53.74% -
  Horiz. % 295.59% 261.67% 227.31% 62.56% -9.25% 46.26% 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 62.96 55.87 56.02 50.50 39.94 41.49 33.70 51.63%
  QoQ % 12.69% -0.27% 10.93% 26.44% -3.74% 23.12% -
  Horiz. % 186.82% 165.79% 166.23% 149.85% 118.52% 123.12% 100.00%
EPS 9.19 8.25 6.96 1.86 -0.27 1.38 2.97 112.20%
  QoQ % 11.39% 18.53% 274.19% 788.89% -119.57% -53.54% -
  Horiz. % 309.43% 277.78% 234.34% 62.63% -9.09% 46.46% 100.00%
DPS 2.86 3.00 3.00 2.00 1.96 2.00 2.00 26.90%
  QoQ % -4.67% 0.00% 50.00% 2.04% -2.00% 0.00% -
  Horiz. % 143.00% 150.00% 150.00% 100.00% 98.00% 100.00% 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 57.07 49.07 48.37 43.58 35.02 35.46 28.98 57.05%
  QoQ % 16.30% 1.45% 10.99% 24.44% -1.24% 22.36% -
  Horiz. % 196.93% 169.32% 166.91% 150.38% 120.84% 122.36% 100.00%
EPS 8.33 7.25 6.01 1.60 -0.24 1.18 2.55 120.00%
  QoQ % 14.90% 20.63% 275.62% 766.67% -120.34% -53.73% -
  Horiz. % 326.67% 284.31% 235.69% 62.75% -9.41% 46.27% 100.00%
DPS 2.59 2.59 2.59 1.72 1.72 1.72 1.72 31.34%
  QoQ % 0.00% 0.00% 50.58% 0.00% 0.00% 0.00% -
  Horiz. % 150.58% 150.58% 150.58% 100.00% 100.00% 100.00% 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 2.51 3.04 3.44 2.87 4.21 4.00 4.90 -35.95%
  QoQ % -17.43% -11.63% 19.86% -31.83% 5.25% -18.37% -
  Horiz. % 51.22% 62.04% 70.20% 58.57% 85.92% 81.63% 100.00%
P/EPS 17.18 20.60 27.72 78.04 -622.73 120.37 55.58 -54.25%
  QoQ % -16.60% -25.69% -64.48% 112.53% -617.35% 116.57% -
  Horiz. % 30.91% 37.06% 49.87% 140.41% -1,120.42% 216.57% 100.00%
EY 5.82 4.85 3.61 1.28 -0.16 0.83 1.80 118.50%
  QoQ % 20.00% 34.35% 182.03% 900.00% -119.28% -53.89% -
  Horiz. % 323.33% 269.44% 200.56% 71.11% -8.89% 46.11% 100.00%
DY 1.81 1.76 1.55 1.38 1.17 1.20 1.21 30.76%
  QoQ % 2.84% 13.55% 12.32% 17.95% -2.50% -0.83% -
  Horiz. % 149.59% 145.45% 128.10% 114.05% 96.69% 99.17% 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 2.30 2.70 3.28 3.84 3.81 4.07 4.60 -36.98%
  QoQ % -14.81% -17.68% -14.58% 0.79% -6.39% -11.52% -
  Horiz. % 50.00% 58.70% 71.30% 83.48% 82.83% 88.48% 100.00%
P/EPS 15.77 18.30 26.43 104.41 -563.42 122.55 52.22 -54.96%
  QoQ % -13.83% -30.76% -74.69% 118.53% -559.75% 134.68% -
  Horiz. % 30.20% 35.04% 50.61% 199.94% -1,078.94% 234.68% 100.00%
EY 6.34 5.46 3.78 0.96 -0.18 0.82 1.92 121.59%
  QoQ % 16.12% 44.44% 293.75% 633.33% -121.95% -57.29% -
  Horiz. % 330.21% 284.38% 196.88% 50.00% -9.38% 42.71% 100.00%
DY 1.97 1.99 1.63 1.03 1.29 1.18 1.29 32.58%
  QoQ % -1.01% 22.09% 58.25% -20.16% 9.32% -8.53% -
  Horiz. % 152.71% 154.26% 126.36% 79.84% 100.00% 91.47% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS