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 31/12/14 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.
 


 

162  213  478  1472 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.31+0.005 
 SAPNRG-WA 0.12+0.005 
 MNC 0.100.00 
 KNM 0.39+0.015 
 GPACKET-WB 0.26+0.005 
 KNM-WB 0.195+0.015 
 HIBISCS 1.02+0.065 
 HSI-C7E 0.23-0.065 
 PA 0.055+0.005 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers