Highlights

[E&O] QoQ TTM 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 -     -7.49%    YoY -     380.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 991,329 1,007,821 981,265 920,076 831,496 714,891 704,764 25.51%
  QoQ % -1.64% 2.71% 6.65% 10.65% 16.31% 1.44% -
  Horiz. % 140.66% 143.00% 139.23% 130.55% 117.98% 101.44% 100.00%
PBT 191,936 192,023 197,272 194,346 176,294 150,485 126,330 32.13%
  QoQ % -0.05% -2.66% 1.51% 10.24% 17.15% 19.12% -
  Horiz. % 151.93% 152.00% 156.16% 153.84% 139.55% 119.12% 100.00%
Tax -83,811 -83,044 -81,011 -65,613 -48,245 -39,633 -34,405 80.95%
  QoQ % -0.92% -2.51% -23.47% -36.00% -21.73% -15.20% -
  Horiz. % 243.60% 241.37% 235.46% 190.71% 140.23% 115.20% 100.00%
NP 108,125 108,979 116,261 128,733 128,049 110,852 91,925 11.42%
  QoQ % -0.78% -6.26% -9.69% 0.53% 15.51% 20.59% -
  Horiz. % 117.62% 118.55% 126.47% 140.04% 139.30% 120.59% 100.00%
NP to SH 92,821 93,670 100,790 112,330 121,427 105,584 87,581 3.95%
  QoQ % -0.91% -7.06% -10.27% -7.49% 15.01% 20.56% -
  Horiz. % 105.98% 106.95% 115.08% 128.26% 138.65% 120.56% 100.00%
Tax Rate 43.67 % 43.25 % 41.07 % 33.76 % 27.37 % 26.34 % 27.23 % 36.97%
  QoQ % 0.97% 5.31% 21.65% 23.35% 3.91% -3.27% -
  Horiz. % 160.37% 158.83% 150.83% 123.98% 100.51% 96.73% 100.00%
Total Cost 883,204 898,842 865,004 791,343 703,447 604,039 612,839 27.56%
  QoQ % -1.74% 3.91% 9.31% 12.50% 16.46% -1.44% -
  Horiz. % 144.12% 146.67% 141.15% 129.13% 114.78% 98.56% 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 0 0 0 37,738 37,738 37,738 37,738 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 33.60 % 31.08 % 35.74 % 43.09 % -
  QoQ % 0.00% 0.00% 0.00% 8.11% -13.04% -17.06% -
  Horiz. % 0.00% 0.00% 0.00% 77.98% 72.13% 82.94% 100.00%
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 10.91 % 10.81 % 11.85 % 13.99 % 15.40 % 15.51 % 13.04 % -11.20%
  QoQ % 0.93% -8.78% -15.30% -9.16% -0.71% 18.94% -
  Horiz. % 83.67% 82.90% 90.87% 107.29% 118.10% 118.94% 100.00%
ROE 5.01 % 5.05 % 5.46 % 6.13 % 6.71 % 5.94 % 5.16 % -1.95%
  QoQ % -0.79% -7.51% -10.93% -8.64% 12.96% 15.12% -
  Horiz. % 97.09% 97.87% 105.81% 118.80% 130.04% 115.12% 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 75.91 77.68 75.42 70.27 62.96 55.87 56.02 22.43%
  QoQ % -2.28% 3.00% 7.33% 11.61% 12.69% -0.27% -
  Horiz. % 135.51% 138.66% 134.63% 125.44% 112.39% 99.73% 100.00%
EPS 7.11 7.22 7.75 8.58 9.19 8.25 6.96 1.43%
  QoQ % -1.52% -6.84% -9.67% -6.64% 11.39% 18.53% -
  Horiz. % 102.16% 103.74% 111.35% 123.28% 132.04% 118.53% 100.00%
DPS 0.00 0.00 0.00 2.88 2.86 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.70% -4.67% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 96.00% 95.33% 100.00% 100.00%
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 - 1,456,941
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 68.04 69.17 67.35 63.15 57.07 49.07 48.37 25.52%
  QoQ % -1.63% 2.70% 6.65% 10.65% 16.30% 1.45% -
  Horiz. % 140.67% 143.00% 139.24% 130.56% 117.99% 101.45% 100.00%
EPS 6.37 6.43 6.92 7.71 8.33 7.25 6.01 3.95%
  QoQ % -0.93% -7.08% -10.25% -7.44% 14.90% 20.63% -
  Horiz. % 105.99% 106.99% 115.14% 128.29% 138.60% 120.63% 100.00%
DPS 0.00 0.00 0.00 2.59 2.59 2.59 2.59 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2729 1.2734 1.2680 1.2582 1.2418 1.2207 1.1656 6.04%
  QoQ % -0.04% 0.43% 0.78% 1.32% 1.73% 4.73% -
  Horiz. % 109.21% 109.25% 108.79% 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 1.74 2.02 1.88 2.04 2.51 3.04 3.44 -36.49%
  QoQ % -13.86% 7.45% -7.84% -18.73% -17.43% -11.63% -
  Horiz. % 50.58% 58.72% 54.65% 59.30% 72.97% 88.37% 100.00%
P/EPS 18.57 21.75 18.33 16.67 17.18 20.60 27.72 -23.42%
  QoQ % -14.62% 18.66% 9.96% -2.97% -16.60% -25.69% -
  Horiz. % 66.99% 78.46% 66.13% 60.14% 61.98% 74.31% 100.00%
EY 5.38 4.60 5.46 6.00 5.82 4.85 3.61 30.44%
  QoQ % 16.96% -15.75% -9.00% 3.09% 20.00% 34.35% -
  Horiz. % 149.03% 127.42% 151.25% 166.20% 161.22% 134.35% 100.00%
DY 0.00 0.00 0.00 2.02 1.81 1.76 1.55 -
  QoQ % 0.00% 0.00% 0.00% 11.60% 2.84% 13.55% -
  Horiz. % 0.00% 0.00% 0.00% 130.32% 116.77% 113.55% 100.00%
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 1.48 1.96 2.06 2.06 2.30 2.70 3.28 -41.14%
  QoQ % -24.49% -4.85% 0.00% -10.43% -14.81% -17.68% -
  Horiz. % 45.12% 59.76% 62.80% 62.80% 70.12% 82.32% 100.00%
P/EPS 15.76 21.05 20.01 16.90 15.77 18.30 26.43 -29.13%
  QoQ % -25.13% 5.20% 18.40% 7.17% -13.83% -30.76% -
  Horiz. % 59.63% 79.64% 75.71% 63.94% 59.67% 69.24% 100.00%
EY 6.35 4.75 5.00 5.92 6.34 5.46 3.78 41.27%
  QoQ % 33.68% -5.00% -15.54% -6.62% 16.12% 44.44% -
  Horiz. % 167.99% 125.66% 132.28% 156.61% 167.72% 144.44% 100.00%
DY 0.00 0.00 0.00 1.99 1.97 1.99 1.63 -
  QoQ % 0.00% 0.00% 0.00% 1.02% -1.01% 22.09% -
  Horiz. % 0.00% 0.00% 0.00% 122.09% 120.86% 122.09% 100.00%
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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers