Highlights

[E&O] YoY Annualized Quarter Result on 2015-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -27.91%    YoY -     0.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 848,446 934,953 647,870 362,910 408,609 356,605 587,742 6.31%
  YoY % -9.25% 44.31% 78.52% -11.18% 14.58% -39.33% -
  Horiz. % 144.36% 159.08% 110.23% 61.75% 69.52% 60.67% 100.00%
PBT 129,337 179,236 88,548 73,080 108,600 117,776 170,620 -4.51%
  YoY % -27.84% 102.42% 21.17% -32.71% -7.79% -30.97% -
  Horiz. % 75.80% 105.05% 51.90% 42.83% 63.65% 69.03% 100.00%
Tax -80,428 -76,018 -34,408 -3,657 -35,242 -30,710 -42,056 11.41%
  YoY % -5.80% -120.93% -840.79% 89.62% -14.76% 26.98% -
  Horiz. % 191.24% 180.76% 81.81% 8.70% 83.80% 73.02% 100.00%
NP 48,909 103,217 54,140 69,422 73,357 87,065 128,564 -14.87%
  YoY % -52.62% 90.65% -22.01% -5.36% -15.74% -32.28% -
  Horiz. % 38.04% 80.28% 42.11% 54.00% 57.06% 67.72% 100.00%
NP to SH 32,201 83,856 50,857 68,782 68,784 83,653 122,218 -19.92%
  YoY % -61.60% 64.88% -26.06% -0.00% -17.77% -31.55% -
  Horiz. % 26.35% 68.61% 41.61% 56.28% 56.28% 68.45% 100.00%
Tax Rate 62.18 % 42.41 % 38.86 % 5.00 % 32.45 % 26.08 % 24.65 % 16.67%
  YoY % 46.62% 9.14% 677.20% -84.59% 24.42% 5.80% -
  Horiz. % 252.25% 172.05% 157.65% 20.28% 131.64% 105.80% 100.00%
Total Cost 799,537 831,736 593,730 293,488 335,252 269,540 459,178 9.68%
  YoY % -3.87% 40.09% 102.30% -12.46% 24.38% -41.30% -
  Horiz. % 174.12% 181.14% 129.30% 63.92% 73.01% 58.70% 100.00%
Net Worth 1,840,697 1,833,084 1,646,938 1,632,969 1,497,716 1,427,417 1,348,975 5.31%
  YoY % 0.42% 11.30% 0.86% 9.03% 4.92% 5.81% -
  Horiz. % 136.45% 135.89% 122.09% 121.05% 111.03% 105.81% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,840,697 1,833,084 1,646,938 1,632,969 1,497,716 1,427,417 1,348,975 5.31%
  YoY % 0.42% 11.30% 0.86% 9.03% 4.92% 5.81% -
  Horiz. % 136.45% 135.89% 122.09% 121.05% 111.03% 105.81% 100.00%
NOSH 1,305,459 1,309,346 1,257,205 1,237,098 1,109,419 1,106,525 1,105,717 2.81%
  YoY % -0.30% 4.15% 1.63% 11.51% 0.26% 0.07% -
  Horiz. % 118.06% 118.42% 113.70% 111.88% 100.33% 100.07% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.76 % 11.04 % 8.36 % 19.13 % 17.95 % 24.42 % 21.87 % -19.93%
  YoY % -47.83% 32.06% -56.30% 6.57% -26.49% 11.66% -
  Horiz. % 26.34% 50.48% 38.23% 87.47% 82.08% 111.66% 100.00%
ROE 1.75 % 4.57 % 3.09 % 4.21 % 4.59 % 5.86 % 9.06 % -23.96%
  YoY % -61.71% 47.90% -26.60% -8.28% -21.67% -35.32% -
  Horiz. % 19.32% 50.44% 34.11% 46.47% 50.66% 64.68% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 64.99 71.41 51.53 29.34 36.83 32.23 53.15 3.41%
  YoY % -8.99% 38.58% 75.63% -20.34% 14.27% -39.36% -
  Horiz. % 122.28% 134.36% 96.95% 55.20% 69.29% 60.64% 100.00%
EPS 2.47 6.41 4.05 5.56 6.20 7.56 11.05 -22.09%
  YoY % -61.47% 58.27% -27.16% -10.32% -17.99% -31.58% -
  Horiz. % 22.35% 58.01% 36.65% 50.32% 56.11% 68.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4100 1.4000 1.3100 1.3200 1.3500 1.2900 1.2200 2.44%
  YoY % 0.71% 6.87% -0.76% -2.22% 4.65% 5.74% -
  Horiz. % 115.57% 114.75% 107.38% 108.20% 110.66% 105.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,312,686
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 64.63 71.22 49.35 27.65 31.13 27.17 44.77 6.31%
  YoY % -9.25% 44.32% 78.48% -11.18% 14.57% -39.31% -
  Horiz. % 144.36% 159.08% 110.23% 61.76% 69.53% 60.69% 100.00%
EPS 2.45 6.39 3.87 5.24 5.24 6.37 9.31 -19.94%
  YoY % -61.66% 65.12% -26.15% 0.00% -17.74% -31.58% -
  Horiz. % 26.32% 68.64% 41.57% 56.28% 56.28% 68.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4022 1.3964 1.2546 1.2440 1.1410 1.0874 1.0276 5.31%
  YoY % 0.42% 11.30% 0.85% 9.03% 4.93% 5.82% -
  Horiz. % 136.45% 135.89% 122.09% 121.06% 111.04% 105.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.1200 1.4300 1.4500 1.4300 2.2500 1.8900 1.5600 -
P/RPS 1.72 2.00 2.81 4.87 6.11 5.86 2.93 -8.49%
  YoY % -14.00% -28.83% -42.30% -20.29% 4.27% 100.00% -
  Horiz. % 58.70% 68.26% 95.90% 166.21% 208.53% 200.00% 100.00%
P/EPS 45.41 22.33 35.84 25.72 36.29 25.00 14.11 21.50%
  YoY % 103.36% -37.70% 39.35% -29.13% 45.16% 77.18% -
  Horiz. % 321.83% 158.26% 254.00% 182.28% 257.19% 177.18% 100.00%
EY 2.20 4.48 2.79 3.89 2.76 4.00 7.09 -17.71%
  YoY % -50.89% 60.57% -28.28% 40.94% -31.00% -43.58% -
  Horiz. % 31.03% 63.19% 39.35% 54.87% 38.93% 56.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.79 1.02 1.11 1.08 1.67 1.47 1.28 -7.72%
  YoY % -22.55% -8.11% 2.78% -35.33% 13.61% 14.84% -
  Horiz. % 61.72% 79.69% 86.72% 84.38% 130.47% 114.84% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 13/02/18 23/02/17 25/02/16 27/02/15 26/02/14 25/02/13 -
Price 0.8800 1.4500 1.9400 1.5700 2.2500 1.9800 1.5500 -
P/RPS 1.35 2.03 3.76 5.35 6.11 6.14 2.92 -12.06%
  YoY % -33.50% -46.01% -29.72% -12.44% -0.49% 110.27% -
  Horiz. % 46.23% 69.52% 128.77% 183.22% 209.25% 210.27% 100.00%
P/EPS 35.68 22.64 47.96 28.24 36.29 26.19 14.02 16.84%
  YoY % 57.60% -52.79% 69.83% -22.18% 38.56% 86.80% -
  Horiz. % 254.49% 161.48% 342.08% 201.43% 258.84% 186.80% 100.00%
EY 2.80 4.42 2.09 3.54 2.76 3.82 7.13 -14.42%
  YoY % -36.65% 111.48% -40.96% 28.26% -27.75% -46.42% -
  Horiz. % 39.27% 61.99% 29.31% 49.65% 38.71% 53.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.62 1.04 1.48 1.19 1.67 1.53 1.27 -11.26%
  YoY % -40.38% -29.73% 24.37% -28.74% 9.15% 20.47% -
  Horiz. % 48.82% 81.89% 116.54% 93.70% 131.50% 120.47% 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. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
4. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
5. Why a second Special Dividend and more - Airasia Windfall Profit
6. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. CIMB's downward revision on Bumi Armada is weird - felicity Good Articles to Share
Partners & Brokers