Highlights

[E&O] QoQ TTM Result on 2016-03-31 [#4]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -75.55%    YoY -     -75.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 634,936 510,172 516,605 422,183 415,223 397,057 388,643 38.51%
  QoQ % 24.46% -1.25% 22.37% 1.68% 4.58% 2.16% -
  Horiz. % 163.37% 131.27% 132.93% 108.63% 106.84% 102.16% 100.00%
PBT 65,964 20,860 40,791 54,755 175,496 188,558 193,531 -51.05%
  QoQ % 216.22% -48.86% -25.50% -68.80% -6.93% -2.57% -
  Horiz. % 34.08% 10.78% 21.08% 28.29% 90.68% 97.43% 100.00%
Tax -38,989 -22,054 -21,492 -15,926 -21,781 -26,968 -34,091 9.32%
  QoQ % -76.79% -2.61% -34.95% 26.88% 19.23% 20.89% -
  Horiz. % 114.37% 64.69% 63.04% 46.72% 63.89% 79.11% 100.00%
NP 26,975 -1,194 19,299 38,829 153,715 161,590 159,440 -69.25%
  QoQ % 2,359.21% -106.19% -50.30% -74.74% -4.87% 1.35% -
  Horiz. % 16.92% -0.75% 12.10% 24.35% 96.41% 101.35% 100.00%
NP to SH 23,359 -3,446 17,169 37,191 152,087 159,596 156,387 -71.69%
  QoQ % 777.86% -120.07% -53.84% -75.55% -4.71% 2.05% -
  Horiz. % 14.94% -2.20% 10.98% 23.78% 97.25% 102.05% 100.00%
Tax Rate 59.11 % 105.72 % 52.69 % 29.09 % 12.41 % 14.30 % 17.62 % 123.28%
  QoQ % -44.09% 100.65% 81.13% 134.41% -13.22% -18.84% -
  Horiz. % 335.47% 600.00% 299.04% 165.10% 70.43% 81.16% 100.00%
Total Cost 607,961 511,366 497,306 383,354 261,508 235,467 229,203 91.05%
  QoQ % 18.89% 2.83% 29.73% 46.59% 11.06% 2.73% -
  Horiz. % 265.25% 223.11% 216.97% 167.26% 114.09% 102.73% 100.00%
Net Worth 1,646,938 1,647,759 1,630,949 1,641,274 1,652,554 1,646,179 1,628,130 0.77%
  QoQ % -0.05% 1.03% -0.63% -0.68% 0.39% 1.11% -
  Horiz. % 101.16% 101.21% 100.17% 100.81% 101.50% 101.11% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 25,057 25,057 25,057 25,057 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % 107.27 % - % 145.95 % 67.38 % - % - % - % -
  QoQ % 0.00% 0.00% 116.61% 0.00% 0.00% 0.00% -
  Horiz. % 159.20% 0.00% 216.61% 100.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,646,938 1,647,759 1,630,949 1,641,274 1,652,554 1,646,179 1,628,130 0.77%
  QoQ % -0.05% 1.03% -0.63% -0.68% 0.39% 1.11% -
  Horiz. % 101.16% 101.21% 100.17% 100.81% 101.50% 101.11% 100.00%
NOSH 1,257,205 1,277,333 1,245,000 1,252,881 1,251,935 1,228,492 1,224,157 1.78%
  QoQ % -1.58% 2.60% -0.63% 0.08% 1.91% 0.35% -
  Horiz. % 102.70% 104.34% 101.70% 102.35% 102.27% 100.35% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.25 % -0.23 % 3.74 % 9.20 % 37.02 % 40.70 % 41.02 % -77.79%
  QoQ % 1,947.83% -106.15% -59.35% -75.15% -9.04% -0.78% -
  Horiz. % 10.36% -0.56% 9.12% 22.43% 90.25% 99.22% 100.00%
ROE 1.42 % -0.21 % 1.05 % 2.27 % 9.20 % 9.69 % 9.61 % -71.89%
  QoQ % 776.19% -120.00% -53.74% -75.33% -5.06% 0.83% -
  Horiz. % 14.78% -2.19% 10.93% 23.62% 95.73% 100.83% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 50.50 39.94 41.49 33.70 33.17 32.32 31.75 36.07%
  QoQ % 26.44% -3.74% 23.12% 1.60% 2.63% 1.80% -
  Horiz. % 159.06% 125.80% 130.68% 106.14% 104.47% 101.80% 100.00%
EPS 1.86 -0.27 1.38 2.97 12.15 12.99 12.78 -72.17%
  QoQ % 788.89% -119.57% -53.54% -75.56% -6.47% 1.64% -
  Horiz. % 14.55% -2.11% 10.80% 23.24% 95.07% 101.64% 100.00%
DPS 2.00 1.96 2.00 2.00 0.00 0.00 0.00 -
  QoQ % 2.04% -2.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 98.00% 100.00% 100.00% - - -
NAPS 1.3100 1.2900 1.3100 1.3100 1.3200 1.3400 1.3300 -1.00%
  QoQ % 1.55% -1.53% 0.00% -0.76% -1.49% 0.75% -
  Horiz. % 98.50% 96.99% 98.50% 98.50% 99.25% 100.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 43.58 35.02 35.46 28.98 28.50 27.25 26.68 38.49%
  QoQ % 24.44% -1.24% 22.36% 1.68% 4.59% 2.14% -
  Horiz. % 163.34% 131.26% 132.91% 108.62% 106.82% 102.14% 100.00%
EPS 1.60 -0.24 1.18 2.55 10.44 10.95 10.73 -71.72%
  QoQ % 766.67% -120.34% -53.73% -75.57% -4.66% 2.05% -
  Horiz. % 14.91% -2.24% 11.00% 23.77% 97.30% 102.05% 100.00%
DPS 1.72 1.72 1.72 1.72 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 1.1304 1.1310 1.1194 1.1265 1.1343 1.1299 1.1175 0.76%
  QoQ % -0.05% 1.04% -0.63% -0.69% 0.39% 1.11% -
  Horiz. % 101.15% 101.21% 100.17% 100.81% 101.50% 101.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.4500 1.6800 1.6600 1.6500 1.4300 1.5800 1.7000 -
P/RPS 2.87 4.21 4.00 4.90 4.31 4.89 5.35 -33.85%
  QoQ % -31.83% 5.25% -18.37% 13.69% -11.86% -8.60% -
  Horiz. % 53.64% 78.69% 74.77% 91.59% 80.56% 91.40% 100.00%
P/EPS 78.04 -622.73 120.37 55.58 11.77 12.16 13.31 223.42%
  QoQ % 112.53% -617.35% 116.57% 372.22% -3.21% -8.64% -
  Horiz. % 586.33% -4,678.66% 904.36% 417.58% 88.43% 91.36% 100.00%
EY 1.28 -0.16 0.83 1.80 8.50 8.22 7.51 -69.09%
  QoQ % 900.00% -119.28% -53.89% -78.82% 3.41% 9.45% -
  Horiz. % 17.04% -2.13% 11.05% 23.97% 113.18% 109.45% 100.00%
DY 1.38 1.17 1.20 1.21 0.00 0.00 0.00 -
  QoQ % 17.95% -2.50% -0.83% 0.00% 0.00% 0.00% -
  Horiz. % 114.05% 96.69% 99.17% 100.00% - - -
P/NAPS 1.11 1.30 1.27 1.26 1.08 1.18 1.28 -9.02%
  QoQ % -14.62% 2.36% 0.79% 16.67% -8.47% -7.81% -
  Horiz. % 86.72% 101.56% 99.22% 98.44% 84.38% 92.19% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 17/11/16 25/08/16 26/05/16 25/02/16 27/11/15 24/08/15 -
Price 1.9400 1.5200 1.6900 1.5500 1.5700 1.5500 1.5000 -
P/RPS 3.84 3.81 4.07 4.60 4.73 4.80 4.72 -12.80%
  QoQ % 0.79% -6.39% -11.52% -2.75% -1.46% 1.69% -
  Horiz. % 81.36% 80.72% 86.23% 97.46% 100.21% 101.69% 100.00%
P/EPS 104.41 -563.42 122.55 52.22 12.92 11.93 11.74 326.42%
  QoQ % 118.53% -559.75% 134.68% 304.18% 8.30% 1.62% -
  Horiz. % 889.35% -4,799.15% 1,043.87% 444.80% 110.05% 101.62% 100.00%
EY 0.96 -0.18 0.82 1.92 7.74 8.38 8.52 -76.52%
  QoQ % 633.33% -121.95% -57.29% -75.19% -7.64% -1.64% -
  Horiz. % 11.27% -2.11% 9.62% 22.54% 90.85% 98.36% 100.00%
DY 1.03 1.29 1.18 1.29 0.00 0.00 0.00 -
  QoQ % -20.16% 9.32% -8.53% 0.00% 0.00% 0.00% -
  Horiz. % 79.84% 100.00% 91.47% 100.00% - - -
P/NAPS 1.48 1.18 1.29 1.18 1.19 1.16 1.13 19.61%
  QoQ % 25.42% -8.53% 9.32% -0.84% 2.59% 2.65% -
  Horiz. % 130.97% 104.42% 114.16% 104.42% 105.31% 102.65% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers