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.
 


 

380  314  491  696 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERMAJU 0.35-0.05 
 SAPNRG 0.36-0.005 
 MYEG 1.13-0.05 
 PUC 0.135-0.01 
 HIBISCS 1.07+0.01 
 HSI-H4O 0.455-0.005 
 HSI-C3X 0.59+0.005 
 PRESBHD 0.625-0.06 
 NGGB 0.585+0.03 
 NGGB-WA 0.295+0.01 
Partners & Brokers