Highlights

[E&O] YoY Cumulative 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 -     439.58%    YoY -     -26.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 390,566 636,335 701,215 485,903 272,183 306,457 267,454 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 33,802 97,003 134,427 66,411 54,810 81,450 88,332 -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 -26,445 -60,321 -57,014 -25,806 -2,743 -26,432 -23,033 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 7,357 36,682 77,413 40,605 52,067 55,018 65,299 -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 8,089 24,151 62,892 38,143 51,587 51,588 62,740 -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 383,209 599,653 623,802 445,298 220,116 251,439 202,155 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 0.41 % 1.30 % 3.43 % 2.32 % 3.16 % 3.44 % 4.40 % -32.66%
  YoY % -68.46% -62.10% 47.84% -26.58% -8.14% -21.82% -
  Horiz. % 9.32% 29.55% 77.95% 52.73% 71.82% 78.18% 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 27.44 48.34 53.55 38.65 22.00 27.62 24.17 2.14%
  YoY % -43.24% -9.73% 38.55% 75.68% -20.35% 14.27% -
  Horiz. % 113.53% 200.00% 221.56% 159.91% 91.02% 114.27% 100.00%
EPS 0.56 1.85 4.81 3.04 4.17 4.65 5.67 -32.00%
  YoY % -69.73% -61.54% 58.22% -27.10% -10.32% -17.99% -
  Horiz. % 9.88% 32.63% 84.83% 53.62% 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 26.81 43.68 48.13 33.35 18.68 21.03 18.36 6.51%
  YoY % -38.62% -9.25% 44.32% 78.53% -11.17% 14.54% -
  Horiz. % 146.02% 237.91% 262.15% 181.64% 101.74% 114.54% 100.00%
EPS 0.56 1.66 4.32 2.62 3.54 3.54 4.31 -28.82%
  YoY % -66.27% -61.57% 64.89% -25.99% 0.00% -17.87% -
  Horiz. % 12.99% 38.52% 100.23% 60.79% 82.13% 82.13% 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 2.28 2.32 2.67 3.75 6.50 8.15 7.82 -18.56%
  YoY % -1.72% -13.11% -28.80% -42.31% -20.25% 4.22% -
  Horiz. % 29.16% 29.67% 34.14% 47.95% 83.12% 104.22% 100.00%
P/EPS 109.99 61.04 29.77 47.79 34.29 48.39 33.33 22.01%
  YoY % 80.19% 105.04% -37.71% 39.37% -29.14% 45.18% -
  Horiz. % 330.00% 183.14% 89.32% 143.38% 102.88% 145.18% 100.00%
EY 0.91 1.64 3.36 2.09 2.92 2.07 3.00 -18.02%
  YoY % -44.51% -51.19% 60.77% -28.42% 41.06% -31.00% -
  Horiz. % 30.33% 54.67% 112.00% 69.67% 97.33% 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 2.04 1.82 2.71 5.02 7.14 8.15 8.19 -20.67%
  YoY % 12.09% -32.84% -46.02% -29.69% -12.39% -0.49% -
  Horiz. % 24.91% 22.22% 33.09% 61.29% 87.18% 99.51% 100.00%
P/EPS 98.55 47.96 30.19 63.94 37.65 48.39 34.92 18.87%
  YoY % 105.48% 58.86% -52.78% 69.83% -22.19% 38.57% -
  Horiz. % 282.22% 137.34% 86.45% 183.10% 107.82% 138.57% 100.00%
EY 1.01 2.08 3.31 1.56 2.66 2.07 2.86 -15.92%
  YoY % -51.44% -37.16% 112.18% -41.35% 28.50% -27.62% -
  Horiz. % 35.31% 72.73% 115.73% 54.55% 93.01% 72.38% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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