Highlights

[E&O] YoY Annualized Quarter 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 -     2.48%    YoY -     64.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 934,953 647,870 362,910 408,609 356,605 587,742 375,469 16.41%
  YoY % 44.31% 78.52% -11.18% 14.58% -39.33% 56.54% -
  Horiz. % 249.01% 172.55% 96.66% 108.83% 94.98% 156.54% 100.00%
PBT 179,236 88,548 73,080 108,600 117,776 170,620 155,416 2.40%
  YoY % 102.42% 21.17% -32.71% -7.79% -30.97% 9.78% -
  Horiz. % 115.33% 56.97% 47.02% 69.88% 75.78% 109.78% 100.00%
Tax -76,018 -34,408 -3,657 -35,242 -30,710 -42,056 -44,006 9.53%
  YoY % -120.93% -840.79% 89.62% -14.76% 26.98% 4.43% -
  Horiz. % 172.74% 78.19% 8.31% 80.08% 69.79% 95.57% 100.00%
NP 103,217 54,140 69,422 73,357 87,065 128,564 111,409 -1.26%
  YoY % 90.65% -22.01% -5.36% -15.74% -32.28% 15.40% -
  Horiz. % 92.65% 48.60% 62.31% 65.84% 78.15% 115.40% 100.00%
NP to SH 83,856 50,857 68,782 68,784 83,653 122,218 108,120 -4.14%
  YoY % 64.88% -26.06% -0.00% -17.77% -31.55% 13.04% -
  Horiz. % 77.56% 47.04% 63.62% 63.62% 77.37% 113.04% 100.00%
Tax Rate 42.41 % 38.86 % 5.00 % 32.45 % 26.08 % 24.65 % 28.32 % 6.96%
  YoY % 9.14% 677.20% -84.59% 24.42% 5.80% -12.96% -
  Horiz. % 149.75% 137.22% 17.66% 114.58% 92.09% 87.04% 100.00%
Total Cost 831,736 593,730 293,488 335,252 269,540 459,178 264,060 21.05%
  YoY % 40.09% 102.30% -12.46% 24.38% -41.30% 73.89% -
  Horiz. % 314.98% 224.85% 111.14% 126.96% 102.08% 173.89% 100.00%
Net Worth 1,833,084 1,646,938 1,632,969 1,497,716 1,427,417 1,348,975 1,231,608 6.85%
  YoY % 11.30% 0.86% 9.03% 4.92% 5.81% 9.53% -
  Horiz. % 148.84% 133.72% 132.59% 121.61% 115.90% 109.53% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,833,084 1,646,938 1,632,969 1,497,716 1,427,417 1,348,975 1,231,608 6.85%
  YoY % 11.30% 0.86% 9.03% 4.92% 5.81% 9.53% -
  Horiz. % 148.84% 133.72% 132.59% 121.61% 115.90% 109.53% 100.00%
NOSH 1,309,346 1,257,205 1,237,098 1,109,419 1,106,525 1,105,717 1,089,919 3.10%
  YoY % 4.15% 1.63% 11.51% 0.26% 0.07% 1.45% -
  Horiz. % 120.13% 115.35% 113.50% 101.79% 101.52% 101.45% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 11.04 % 8.36 % 19.13 % 17.95 % 24.42 % 21.87 % 29.67 % -15.18%
  YoY % 32.06% -56.30% 6.57% -26.49% 11.66% -26.29% -
  Horiz. % 37.21% 28.18% 64.48% 60.50% 82.31% 73.71% 100.00%
ROE 4.57 % 3.09 % 4.21 % 4.59 % 5.86 % 9.06 % 8.78 % -10.30%
  YoY % 47.90% -26.60% -8.28% -21.67% -35.32% 3.19% -
  Horiz. % 52.05% 35.19% 47.95% 52.28% 66.74% 103.19% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 71.41 51.53 29.34 36.83 32.23 53.15 34.45 12.91%
  YoY % 38.58% 75.63% -20.34% 14.27% -39.36% 54.28% -
  Horiz. % 207.29% 149.58% 85.17% 106.91% 93.56% 154.28% 100.00%
EPS 6.41 4.05 5.56 6.20 7.56 11.05 9.92 -7.01%
  YoY % 58.27% -27.16% -10.32% -17.99% -31.58% 11.39% -
  Horiz. % 64.62% 40.83% 56.05% 62.50% 76.21% 111.39% 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 1.4000 1.3100 1.3200 1.3500 1.2900 1.2200 1.1300 3.63%
  YoY % 6.87% -0.76% -2.22% 4.65% 5.74% 7.96% -
  Horiz. % 123.89% 115.93% 116.81% 119.47% 114.16% 107.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,307,361
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 70.47 48.83 27.35 30.80 26.88 44.30 28.30 16.41%
  YoY % 44.32% 78.54% -11.20% 14.58% -39.32% 56.54% -
  Horiz. % 249.01% 172.54% 96.64% 108.83% 94.98% 156.54% 100.00%
EPS 6.32 3.83 5.18 5.18 6.31 9.21 8.15 -4.15%
  YoY % 65.01% -26.06% 0.00% -17.91% -31.49% 13.01% -
  Horiz. % 77.55% 46.99% 63.56% 63.56% 77.42% 113.01% 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 1.3817 1.2414 1.2308 1.1289 1.0759 1.0168 0.9283 6.85%
  YoY % 11.30% 0.86% 9.03% 4.93% 5.81% 9.53% -
  Horiz. % 148.84% 133.73% 132.59% 121.61% 115.90% 109.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.4300 1.4500 1.4300 2.2500 1.8900 1.5600 1.4000 -
P/RPS 2.00 2.81 4.87 6.11 5.86 2.93 4.06 -11.12%
  YoY % -28.83% -42.30% -20.29% 4.27% 100.00% -27.83% -
  Horiz. % 49.26% 69.21% 119.95% 150.49% 144.33% 72.17% 100.00%
P/EPS 22.33 35.84 25.72 36.29 25.00 14.11 14.11 7.94%
  YoY % -37.70% 39.35% -29.13% 45.16% 77.18% 0.00% -
  Horiz. % 158.26% 254.00% 182.28% 257.19% 177.18% 100.00% 100.00%
EY 4.48 2.79 3.89 2.76 4.00 7.09 7.09 -7.36%
  YoY % 60.57% -28.28% 40.94% -31.00% -43.58% 0.00% -
  Horiz. % 63.19% 39.35% 54.87% 38.93% 56.42% 100.00% 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 1.02 1.11 1.08 1.67 1.47 1.28 1.24 -3.20%
  YoY % -8.11% 2.78% -35.33% 13.61% 14.84% 3.23% -
  Horiz. % 82.26% 89.52% 87.10% 134.68% 118.55% 103.23% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 13/02/18 23/02/17 25/02/16 27/02/15 26/02/14 25/02/13 27/02/12 -
Price 1.4500 1.9400 1.5700 2.2500 1.9800 1.5500 1.5700 -
P/RPS 2.03 3.76 5.35 6.11 6.14 2.92 4.56 -12.61%
  YoY % -46.01% -29.72% -12.44% -0.49% 110.27% -35.96% -
  Horiz. % 44.52% 82.46% 117.32% 133.99% 134.65% 64.04% 100.00%
P/EPS 22.64 47.96 28.24 36.29 26.19 14.02 15.83 6.14%
  YoY % -52.79% 69.83% -22.18% 38.56% 86.80% -11.43% -
  Horiz. % 143.02% 302.97% 178.40% 229.25% 165.45% 88.57% 100.00%
EY 4.42 2.09 3.54 2.76 3.82 7.13 6.32 -5.78%
  YoY % 111.48% -40.96% 28.26% -27.75% -46.42% 12.82% -
  Horiz. % 69.94% 33.07% 56.01% 43.67% 60.44% 112.82% 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 1.04 1.48 1.19 1.67 1.53 1.27 1.39 -4.72%
  YoY % -29.73% 24.37% -28.74% 9.15% 20.47% -8.63% -
  Horiz. % 74.82% 106.47% 85.61% 120.14% 110.07% 91.37% 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.
 


 

402  326  492  672 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.22+0.06 
 SAPNRG 0.285-0.005 
 SUMATEC 0.005-0.01 
 MYEG 1.01-0.06 
 BARAKAH 0.08+0.02 
 NEXGRAM 0.020.00 
 IRIS 0.15+0.005 
 XINGHE 0.045+0.005 
 KNM 0.09+0.01 
 ECONBHD 0.515+0.045 

TOP ARTICLES

1. 当遇上基本面投资法(上) “反向”战略非唱反调/冷眼 【冷眼专栏】漫漫投资路
2. Stocks on Radar - AirAsia Group (5099) AmInvest Research Reports
3. Stocks on Radar - Elsoft Research (0090) AmInvest Research Reports
4. FPI FY19 revenue growth expected to hit 15% FPI 2大因素前景看好台灣聯友今年再 尋突破
5. [转贴] 真实还原97亚洲金融风暴,韩国从暴富到破产仅用时7天! Good Articles to Share
6. JAKS Resources Berhad - RM25.5m P&L Hit PublicInvest Research
7. Fear on Bumi Armada is probably overdone - felicity Good Articles to Share
8. THE PERCEPTION OF P/E or: How I learned to fear my Wife the bursa journey that worked for me. 2000-2019
Partners & Brokers