Highlights

[E&O] YoY Annualized Quarter 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 -     259.72%    YoY -     -26.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 520,754 848,446 934,953 647,870 362,910 408,609 356,605 6.51%
  YoY % -38.62% -9.25% 44.31% 78.52% -11.18% 14.58% -
  Horiz. % 146.03% 237.92% 262.18% 181.68% 101.77% 114.58% 100.00%
PBT 45,069 129,337 179,236 88,548 73,080 108,600 117,776 -14.79%
  YoY % -65.15% -27.84% 102.42% 21.17% -32.71% -7.79% -
  Horiz. % 38.27% 109.82% 152.18% 75.18% 62.05% 92.21% 100.00%
Tax -35,260 -80,428 -76,018 -34,408 -3,657 -35,242 -30,710 2.33%
  YoY % 56.16% -5.80% -120.93% -840.79% 89.62% -14.76% -
  Horiz. % 114.81% 261.89% 247.53% 112.04% 11.91% 114.76% 100.00%
NP 9,809 48,909 103,217 54,140 69,422 73,357 87,065 -30.49%
  YoY % -79.94% -52.62% 90.65% -22.01% -5.36% -15.74% -
  Horiz. % 11.27% 56.18% 118.55% 62.18% 79.74% 84.26% 100.00%
NP to SH 10,785 32,201 83,856 50,857 68,782 68,784 83,653 -28.91%
  YoY % -66.51% -61.60% 64.88% -26.06% -0.00% -17.77% -
  Horiz. % 12.89% 38.49% 100.24% 60.80% 82.22% 82.23% 100.00%
Tax Rate 78.24 % 62.18 % 42.41 % 38.86 % 5.00 % 32.45 % 26.08 % 20.08%
  YoY % 25.83% 46.62% 9.14% 677.20% -84.59% 24.42% -
  Horiz. % 300.00% 238.42% 162.62% 149.00% 19.17% 124.42% 100.00%
Total Cost 510,945 799,537 831,736 593,730 293,488 335,252 269,540 11.24%
  YoY % -36.09% -3.87% 40.09% 102.30% -12.46% 24.38% -
  Horiz. % 189.56% 296.63% 308.58% 220.28% 108.88% 124.38% 100.00%
Net Worth 1,964,497 1,856,008 1,833,084 1,646,938 1,632,969 1,497,716 1,427,417 5.46%
  YoY % 5.85% 1.25% 11.30% 0.86% 9.03% 4.92% -
  Horiz. % 137.63% 130.03% 128.42% 115.38% 114.40% 104.92% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,964,497 1,856,008 1,833,084 1,646,938 1,632,969 1,497,716 1,427,417 5.46%
  YoY % 5.85% 1.25% 11.30% 0.86% 9.03% 4.92% -
  Horiz. % 137.63% 130.03% 128.42% 115.38% 114.40% 104.92% 100.00%
NOSH 1,423,549 1,316,318 1,309,346 1,257,205 1,237,098 1,109,419 1,106,525 4.29%
  YoY % 8.15% 0.53% 4.15% 1.63% 11.51% 0.26% -
  Horiz. % 128.65% 118.96% 118.33% 113.62% 111.80% 100.26% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.88 % 5.76 % 11.04 % 8.36 % 19.13 % 17.95 % 24.42 % -34.76%
  YoY % -67.36% -47.83% 32.06% -56.30% 6.57% -26.49% -
  Horiz. % 7.70% 23.59% 45.21% 34.23% 78.34% 73.51% 100.00%
ROE 0.55 % 1.73 % 4.57 % 3.09 % 4.21 % 4.59 % 5.86 % -32.57%
  YoY % -68.21% -62.14% 47.90% -26.60% -8.28% -21.67% -
  Horiz. % 9.39% 29.52% 77.99% 52.73% 71.84% 78.33% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 36.58 64.46 71.41 51.53 29.34 36.83 32.23 2.13%
  YoY % -43.25% -9.73% 38.58% 75.63% -20.34% 14.27% -
  Horiz. % 113.50% 200.00% 221.56% 159.88% 91.03% 114.27% 100.00%
EPS 0.75 2.47 6.41 4.05 5.56 6.20 7.56 -31.95%
  YoY % -69.64% -61.47% 58.27% -27.16% -10.32% -17.99% -
  Horiz. % 9.92% 32.67% 84.79% 53.57% 73.54% 82.01% 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 1.3800 1.4100 1.4000 1.3100 1.3200 1.3500 1.2900 1.13%
  YoY % -2.13% 0.71% 6.87% -0.76% -2.22% 4.65% -
  Horiz. % 106.98% 109.30% 108.53% 101.55% 102.33% 104.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 35.74 58.23 64.17 44.47 24.91 28.05 24.48 6.51%
  YoY % -38.62% -9.26% 44.30% 78.52% -11.19% 14.58% -
  Horiz. % 146.00% 237.87% 262.13% 181.66% 101.76% 114.58% 100.00%
EPS 0.74 2.21 5.76 3.49 4.72 4.72 5.74 -28.91%
  YoY % -66.52% -61.63% 65.04% -26.06% 0.00% -17.77% -
  Horiz. % 12.89% 38.50% 100.35% 60.80% 82.23% 82.23% 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 1.3484 1.2739 1.2582 1.1304 1.1208 1.0280 0.9797 5.47%
  YoY % 5.85% 1.25% 11.31% 0.86% 9.03% 4.93% -
  Horiz. % 137.63% 130.03% 128.43% 115.38% 114.40% 104.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.6250 1.1200 1.4300 1.4500 1.4300 2.2500 1.8900 -
P/RPS 1.71 1.74 2.00 2.81 4.87 6.11 5.86 -18.55%
  YoY % -1.72% -13.00% -28.83% -42.30% -20.29% 4.27% -
  Horiz. % 29.18% 29.69% 34.13% 47.95% 83.11% 104.27% 100.00%
P/EPS 82.49 45.78 22.33 35.84 25.72 36.29 25.00 22.00%
  YoY % 80.19% 105.02% -37.70% 39.35% -29.13% 45.16% -
  Horiz. % 329.96% 183.12% 89.32% 143.36% 102.88% 145.16% 100.00%
EY 1.21 2.18 4.48 2.79 3.89 2.76 4.00 -18.06%
  YoY % -44.50% -51.34% 60.57% -28.28% 40.94% -31.00% -
  Horiz. % 30.25% 54.50% 112.00% 69.75% 97.25% 69.00% 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 0.45 0.79 1.02 1.11 1.08 1.67 1.47 -17.90%
  YoY % -43.04% -22.55% -8.11% 2.78% -35.33% 13.61% -
  Horiz. % 30.61% 53.74% 69.39% 75.51% 73.47% 113.61% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 18/02/20 22/02/19 13/02/18 23/02/17 25/02/16 27/02/15 26/02/14 -
Price 0.5600 0.8800 1.4500 1.9400 1.5700 2.2500 1.9800 -
P/RPS 1.53 1.37 2.03 3.76 5.35 6.11 6.14 -20.66%
  YoY % 11.68% -32.51% -46.01% -29.72% -12.44% -0.49% -
  Horiz. % 24.92% 22.31% 33.06% 61.24% 87.13% 99.51% 100.00%
P/EPS 73.91 35.97 22.64 47.96 28.24 36.29 26.19 18.87%
  YoY % 105.48% 58.88% -52.79% 69.83% -22.18% 38.56% -
  Horiz. % 282.21% 137.34% 86.45% 183.12% 107.83% 138.56% 100.00%
EY 1.35 2.78 4.42 2.09 3.54 2.76 3.82 -15.91%
  YoY % -51.44% -37.10% 111.48% -40.96% 28.26% -27.75% -
  Horiz. % 35.34% 72.77% 115.71% 54.71% 92.67% 72.25% 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 0.41 0.62 1.04 1.48 1.19 1.67 1.53 -19.70%
  YoY % -33.87% -40.38% -29.73% 24.37% -28.74% 9.15% -
  Horiz. % 26.80% 40.52% 67.97% 96.73% 77.78% 109.15% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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