Highlights

[E&O] YoY Cumulative 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 -     53.71%    YoY -     64.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 636,335 701,215 485,903 272,183 306,457 267,454 440,807 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 97,003 134,427 66,411 54,810 81,450 88,332 127,965 -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 -60,321 -57,014 -25,806 -2,743 -26,432 -23,033 -31,542 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 36,682 77,413 40,605 52,067 55,018 65,299 96,423 -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 24,151 62,892 38,143 51,587 51,588 62,740 91,664 -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 599,653 623,802 445,298 220,116 251,439 202,155 344,384 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 31/12/19 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 1.30 % 3.43 % 2.32 % 3.16 % 3.44 % 4.40 % 6.80 % -24.09%
  YoY % -62.10% 47.84% -26.58% -8.14% -21.82% -35.29% -
  Horiz. % 19.12% 50.44% 34.12% 46.47% 50.59% 64.71% 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 48.34 53.55 38.65 22.00 27.62 24.17 39.87 3.26%
  YoY % -9.73% 38.55% 75.68% -20.35% 14.27% -39.38% -
  Horiz. % 121.24% 134.31% 96.94% 55.18% 69.28% 60.62% 100.00%
EPS 1.85 4.81 3.04 4.17 4.65 5.67 8.29 -22.11%
  YoY % -61.54% 58.22% -27.10% -10.32% -17.99% -31.60% -
  Horiz. % 22.32% 58.02% 36.67% 50.30% 56.09% 68.40% 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 - 1,456,941
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 43.68 48.13 33.35 18.68 21.03 18.36 30.26 6.31%
  YoY % -9.25% 44.32% 78.53% -11.17% 14.54% -39.33% -
  Horiz. % 144.35% 159.05% 110.21% 61.73% 69.50% 60.67% 100.00%
EPS 1.66 4.32 2.62 3.54 3.54 4.31 6.29 -19.90%
  YoY % -61.57% 64.89% -25.99% 0.00% -17.87% -31.48% -
  Horiz. % 26.39% 68.68% 41.65% 56.28% 56.28% 68.52% 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 2.32 2.67 3.75 6.50 8.15 7.82 3.91 -8.33%
  YoY % -13.11% -28.80% -42.31% -20.25% 4.22% 100.00% -
  Horiz. % 59.34% 68.29% 95.91% 166.24% 208.44% 200.00% 100.00%
P/EPS 61.04 29.77 47.79 34.29 48.39 33.33 18.82 21.65%
  YoY % 105.04% -37.71% 39.37% -29.14% 45.18% 77.10% -
  Horiz. % 324.34% 158.18% 253.93% 182.20% 257.12% 177.10% 100.00%
EY 1.64 3.36 2.09 2.92 2.07 3.00 5.31 -17.78%
  YoY % -51.19% 60.77% -28.42% 41.06% -31.00% -43.50% -
  Horiz. % 30.89% 63.28% 39.36% 54.99% 38.98% 56.50% 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 1.82 2.71 5.02 7.14 8.15 8.19 3.89 -11.89%
  YoY % -32.84% -46.02% -29.69% -12.39% -0.49% 110.54% -
  Horiz. % 46.79% 69.67% 129.05% 183.55% 209.51% 210.54% 100.00%
P/EPS 47.96 30.19 63.94 37.65 48.39 34.92 18.70 16.99%
  YoY % 58.86% -52.78% 69.83% -22.19% 38.57% 86.74% -
  Horiz. % 256.47% 161.44% 341.93% 201.34% 258.77% 186.74% 100.00%
EY 2.08 3.31 1.56 2.66 2.07 2.86 5.35 -14.56%
  YoY % -37.16% 112.18% -41.35% 28.50% -27.62% -46.54% -
  Horiz. % 38.88% 61.87% 29.16% 49.72% 38.69% 53.46% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers