Highlights

[E&O] YoY Annualized Quarter Result on 2016-03-31 [#4]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -45.93%    YoY -     -75.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 886,320 981,265 704,764 422,183 449,497 497,141 605,536 6.55%
  YoY % -9.68% 39.23% 66.93% -6.08% -9.58% -17.90% -
  Horiz. % 146.37% 162.05% 116.39% 69.72% 74.23% 82.10% 100.00%
PBT 161,898 197,272 125,296 54,755 202,136 167,173 187,271 -2.40%
  YoY % -17.93% 57.44% 128.83% -72.91% 20.91% -10.73% -
  Horiz. % 86.45% 105.34% 66.91% 29.24% 107.94% 89.27% 100.00%
Tax -85,534 -81,011 -34,380 -15,926 -45,470 -47,389 -50,505 9.17%
  YoY % -5.58% -135.63% -115.87% 64.97% 4.05% 6.17% -
  Horiz. % 169.36% 160.40% 68.07% 31.53% 90.03% 93.83% 100.00%
NP 76,364 116,261 90,916 38,829 156,666 119,784 136,766 -9.25%
  YoY % -34.32% 27.88% 134.14% -75.22% 30.79% -12.42% -
  Horiz. % 55.84% 85.01% 66.48% 28.39% 114.55% 87.58% 100.00%
NP to SH 61,918 100,790 86,604 37,191 152,088 113,239 129,556 -11.57%
  YoY % -38.57% 16.38% 132.86% -75.55% 34.31% -12.59% -
  Horiz. % 47.79% 77.80% 66.85% 28.71% 117.39% 87.41% 100.00%
Tax Rate 52.83 % 41.07 % 27.44 % 29.09 % 22.49 % 28.35 % 26.97 % 11.85%
  YoY % 28.63% 49.67% -5.67% 29.35% -20.67% 5.12% -
  Horiz. % 195.88% 152.28% 101.74% 107.86% 83.39% 105.12% 100.00%
Total Cost 809,956 865,004 613,848 383,354 292,831 377,357 468,770 9.54%
  YoY % -6.36% 40.92% 60.13% 30.91% -22.40% -19.50% -
  Horiz. % 172.78% 184.53% 130.95% 81.78% 62.47% 80.50% 100.00%
Net Worth 1,886,072 1,847,395 1,696,332 1,623,297 1,490,464 1,471,758 1,393,848 5.17%
  YoY % 2.09% 8.91% 4.50% 8.91% 1.27% 5.59% -
  Horiz. % 135.31% 132.54% 121.70% 116.46% 106.93% 105.59% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 40,415 - - 24,783 - 33,197 49,780 -3.41%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.31% -
  Horiz. % 81.19% 0.00% 0.00% 49.79% 0.00% 66.69% 100.00%
Div Payout % 65.27 % - % - % 66.64 % - % 29.32 % 38.42 % 9.23%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -23.69% -
  Horiz. % 169.89% 0.00% 0.00% 173.45% 0.00% 76.31% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,886,072 1,847,395 1,696,332 1,623,297 1,490,464 1,471,758 1,393,848 5.17%
  YoY % 2.09% 8.91% 4.50% 8.91% 1.27% 5.59% -
  Horiz. % 135.31% 132.54% 121.70% 116.46% 106.93% 105.59% 100.00%
NOSH 1,347,195 1,300,983 1,256,542 1,239,158 1,137,759 1,106,585 1,106,228 3.34%
  YoY % 3.55% 3.54% 1.40% 8.91% 2.82% 0.03% -
  Horiz. % 121.78% 117.61% 113.59% 112.02% 102.85% 100.03% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 8.62 % 11.85 % 12.90 % 9.20 % 34.85 % 24.09 % 22.59 % -14.83%
  YoY % -27.26% -8.14% 40.22% -73.60% 44.67% 6.64% -
  Horiz. % 38.16% 52.46% 57.10% 40.73% 154.27% 106.64% 100.00%
ROE 3.28 % 5.46 % 5.11 % 2.29 % 10.20 % 7.69 % 9.29 % -15.92%
  YoY % -39.93% 6.85% 123.14% -77.55% 32.64% -17.22% -
  Horiz. % 35.31% 58.77% 55.01% 24.65% 109.80% 82.78% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 65.79 75.42 56.09 34.07 39.51 44.93 54.74 3.11%
  YoY % -12.77% 34.46% 64.63% -13.77% -12.06% -17.92% -
  Horiz. % 120.19% 137.78% 102.47% 62.24% 72.18% 82.08% 100.00%
EPS 4.70 7.71 6.89 3.00 12.45 10.24 11.71 -14.11%
  YoY % -39.04% 11.90% 129.67% -75.90% 21.58% -12.55% -
  Horiz. % 40.14% 65.84% 58.84% 25.62% 106.32% 87.45% 100.00%
DPS 3.00 0.00 0.00 2.00 0.00 3.00 4.50 -6.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 66.67% 0.00% 0.00% 44.44% 0.00% 66.67% 100.00%
NAPS 1.4000 1.4200 1.3500 1.3100 1.3100 1.3300 1.2600 1.77%
  YoY % -1.41% 5.19% 3.05% 0.00% -1.50% 5.56% -
  Horiz. % 111.11% 112.70% 107.14% 103.97% 103.97% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 60.83 67.35 48.37 28.98 30.85 34.12 41.56 6.55%
  YoY % -9.68% 39.24% 66.91% -6.06% -9.58% -17.90% -
  Horiz. % 146.37% 162.05% 116.39% 69.73% 74.23% 82.10% 100.00%
EPS 4.25 6.92 5.94 2.55 10.44 7.77 8.89 -11.57%
  YoY % -38.58% 16.50% 132.94% -75.57% 34.36% -12.60% -
  Horiz. % 47.81% 77.84% 66.82% 28.68% 117.44% 87.40% 100.00%
DPS 2.77 0.00 0.00 1.70 0.00 2.28 3.42 -3.45%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 80.99% 0.00% 0.00% 49.71% 0.00% 66.67% 100.00%
NAPS 1.2945 1.2680 1.1643 1.1142 1.0230 1.0102 0.9567 5.17%
  YoY % 2.09% 8.91% 4.50% 8.91% 1.27% 5.59% -
  Horiz. % 135.31% 132.54% 121.70% 116.46% 106.93% 105.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.9050 1.4200 1.9300 1.6500 2.0000 2.1200 1.5800 -
P/RPS 1.38 1.88 3.44 4.84 5.06 4.72 2.89 -11.59%
  YoY % -26.60% -45.35% -28.93% -4.35% 7.20% 63.32% -
  Horiz. % 47.75% 65.05% 119.03% 167.47% 175.09% 163.32% 100.00%
P/EPS 19.69 18.33 28.00 54.98 14.96 20.72 13.49 6.50%
  YoY % 7.42% -34.54% -49.07% 267.51% -27.80% 53.60% -
  Horiz. % 145.96% 135.88% 207.56% 407.56% 110.90% 153.60% 100.00%
EY 5.08 5.46 3.57 1.82 6.68 4.83 7.41 -6.10%
  YoY % -6.96% 52.94% 96.15% -72.75% 38.30% -34.82% -
  Horiz. % 68.56% 73.68% 48.18% 24.56% 90.15% 65.18% 100.00%
DY 3.31 0.00 0.00 1.21 0.00 1.42 2.85 2.52%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.18% -
  Horiz. % 116.14% 0.00% 0.00% 42.46% 0.00% 49.82% 100.00%
P/NAPS 0.65 1.00 1.43 1.26 1.53 1.59 1.25 -10.32%
  YoY % -35.00% -30.07% 13.49% -17.65% -3.77% 27.20% -
  Horiz. % 52.00% 80.00% 114.40% 100.80% 122.40% 127.20% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 25/05/18 23/05/17 26/05/16 25/05/15 23/05/14 27/05/13 -
Price 0.8100 1.5500 1.8400 1.5500 1.8300 2.3200 2.0800 -
P/RPS 1.23 2.06 3.28 4.55 4.63 5.16 3.80 -17.13%
  YoY % -40.29% -37.20% -27.91% -1.73% -10.27% 35.79% -
  Horiz. % 32.37% 54.21% 86.32% 119.74% 121.84% 135.79% 100.00%
P/EPS 17.62 20.01 26.70 51.64 13.69 22.67 17.76 -0.13%
  YoY % -11.94% -25.06% -48.30% 277.21% -39.61% 27.65% -
  Horiz. % 99.21% 112.67% 150.34% 290.77% 77.08% 127.65% 100.00%
EY 5.67 5.00 3.75 1.94 7.30 4.41 5.63 0.12%
  YoY % 13.40% 33.33% 93.30% -73.42% 65.53% -21.67% -
  Horiz. % 100.71% 88.81% 66.61% 34.46% 129.66% 78.33% 100.00%
DY 3.70 0.00 0.00 1.29 0.00 1.29 2.16 9.38%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.28% -
  Horiz. % 171.30% 0.00% 0.00% 59.72% 0.00% 59.72% 100.00%
P/NAPS 0.58 1.09 1.36 1.18 1.40 1.74 1.65 -15.98%
  YoY % -46.79% -19.85% 15.25% -15.71% -19.54% 5.45% -
  Horiz. % 35.15% 66.06% 82.42% 71.52% 84.85% 105.45% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers