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
31/12/18 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 1,856,008 1,833,084 1,646,938 1,632,969 1,497,716 1,427,417 1,348,975 5.46%
  YoY % 1.25% 11.30% 0.86% 9.03% 4.92% 5.81% -
  Horiz. % 137.59% 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 1,856,008 1,833,084 1,646,938 1,632,969 1,497,716 1,427,417 1,348,975 5.46%
  YoY % 1.25% 11.30% 0.86% 9.03% 4.92% 5.81% -
  Horiz. % 137.59% 135.89% 122.09% 121.05% 111.03% 105.81% 100.00%
NOSH 1,316,318 1,309,346 1,257,205 1,237,098 1,109,419 1,106,525 1,105,717 2.95%
  YoY % 0.53% 4.15% 1.63% 11.51% 0.26% 0.07% -
  Horiz. % 119.05% 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 1.73 % 4.57 % 3.09 % 4.21 % 4.59 % 5.86 % 9.06 % -24.11%
  YoY % -62.14% 47.90% -26.60% -8.28% -21.67% -35.32% -
  Horiz. % 19.09% 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 64.46 71.41 51.53 29.34 36.83 32.23 53.15 3.27%
  YoY % -9.73% 38.58% 75.63% -20.34% 14.27% -39.36% -
  Horiz. % 121.28% 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 - 1,456,936
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 58.23 64.17 44.47 24.91 28.05 24.48 40.34 6.31%
  YoY % -9.26% 44.30% 78.52% -11.19% 14.58% -39.32% -
  Horiz. % 144.35% 159.07% 110.24% 61.75% 69.53% 60.68% 100.00%
EPS 2.21 5.76 3.49 4.72 4.72 5.74 8.39 -19.93%
  YoY % -61.63% 65.04% -26.06% 0.00% -17.77% -31.59% -
  Horiz. % 26.34% 68.65% 41.60% 56.26% 56.26% 68.41% 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 1.2739 1.2582 1.1304 1.1208 1.0280 0.9797 0.9259 5.46%
  YoY % 1.25% 11.31% 0.86% 9.03% 4.93% 5.81% -
  Horiz. % 137.59% 135.89% 122.09% 121.05% 111.03% 105.81% 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 1.74 2.00 2.81 4.87 6.11 5.86 2.93 -8.32%
  YoY % -13.00% -28.83% -42.30% -20.29% 4.27% 100.00% -
  Horiz. % 59.39% 68.26% 95.90% 166.21% 208.53% 200.00% 100.00%
P/EPS 45.78 22.33 35.84 25.72 36.29 25.00 14.11 21.66%
  YoY % 105.02% -37.70% 39.35% -29.13% 45.16% 77.18% -
  Horiz. % 324.45% 158.26% 254.00% 182.28% 257.19% 177.18% 100.00%
EY 2.18 4.48 2.79 3.89 2.76 4.00 7.09 -17.84%
  YoY % -51.34% 60.57% -28.28% 40.94% -31.00% -43.58% -
  Horiz. % 30.75% 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 1.37 2.03 3.76 5.35 6.11 6.14 2.92 -11.84%
  YoY % -32.51% -46.01% -29.72% -12.44% -0.49% 110.27% -
  Horiz. % 46.92% 69.52% 128.77% 183.22% 209.25% 210.27% 100.00%
P/EPS 35.97 22.64 47.96 28.24 36.29 26.19 14.02 17.00%
  YoY % 58.88% -52.79% 69.83% -22.18% 38.56% 86.80% -
  Horiz. % 256.56% 161.48% 342.08% 201.43% 258.84% 186.80% 100.00%
EY 2.78 4.42 2.09 3.54 2.76 3.82 7.13 -14.52%
  YoY % -37.10% 111.48% -40.96% 28.26% -27.75% -46.42% -
  Horiz. % 38.99% 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.
 


 

351  269  527  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.245-0.01 
 HSI-C5P 0.345+0.005 
 LAMBO 0.0650.00 
 IMPIANA 0.040.00 
 VS 1.09-0.03 
 HSI-H6Q 0.285-0.015 
 VELESTO 0.300.00 
 FOCUS 0.18+0.02 
 XINGHE 0.03+0.005 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers