Highlights

[E&O] YoY Quarter Result on 2016-06-30 [#1]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     122.49%    YoY -     -86.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 134,588 199,995 173,439 163,312 68,890 129,744 94,991 5.98%
  YoY % -32.70% 15.31% 6.20% 137.06% -46.90% 36.59% -
  Horiz. % 141.68% 210.54% 182.58% 171.92% 72.52% 136.59% 100.00%
PBT 12,448 29,545 34,794 10,639 24,603 33,208 34,582 -15.65%
  YoY % -57.87% -15.09% 227.04% -56.76% -25.91% -3.97% -
  Horiz. % 36.00% 85.43% 100.61% 30.76% 71.14% 96.03% 100.00%
Tax -9,204 -14,088 -12,055 -6,827 -1,261 -12,640 -6,778 5.23%
  YoY % 34.67% -16.86% -76.58% -441.40% 90.02% -86.49% -
  Horiz. % 135.79% 207.85% 177.85% 100.72% 18.60% 186.49% 100.00%
NP 3,244 15,457 22,739 3,812 23,342 20,568 27,804 -30.09%
  YoY % -79.01% -32.02% 496.51% -83.67% 13.49% -26.03% -
  Horiz. % 11.67% 55.59% 81.78% 13.71% 83.95% 73.97% 100.00%
NP to SH 1,700 14,120 21,240 3,237 23,259 18,960 27,220 -37.00%
  YoY % -87.96% -33.52% 556.16% -86.08% 22.67% -30.35% -
  Horiz. % 6.25% 51.87% 78.03% 11.89% 85.45% 69.65% 100.00%
Tax Rate 73.94 % 47.68 % 34.65 % 64.17 % 5.13 % 38.06 % 19.60 % 24.76%
  YoY % 55.08% 37.60% -46.00% 1,150.88% -86.52% 94.18% -
  Horiz. % 377.24% 243.27% 176.79% 327.40% 26.17% 194.18% 100.00%
Total Cost 131,344 184,538 150,700 159,500 45,548 109,176 67,187 11.81%
  YoY % -28.83% 22.45% -5.52% 250.18% -58.28% 62.50% -
  Horiz. % 195.49% 274.66% 224.30% 237.40% 67.79% 162.50% 100.00%
Net Worth 2,005,561 1,855,274 1,778,530 1,630,949 1,628,130 1,496,842 1,416,325 5.97%
  YoY % 8.10% 4.32% 9.05% 0.17% 8.77% 5.68% -
  Horiz. % 141.60% 130.99% 125.57% 115.15% 114.95% 105.68% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,005,561 1,855,274 1,778,530 1,630,949 1,628,130 1,496,842 1,416,325 5.97%
  YoY % 8.10% 4.32% 9.05% 0.17% 8.77% 5.68% -
  Horiz. % 141.60% 130.99% 125.57% 115.15% 114.95% 105.68% 100.00%
NOSH 1,432,544 1,297,395 1,279,518 1,245,000 1,224,157 1,108,771 1,106,504 4.40%
  YoY % 10.42% 1.40% 2.77% 1.70% 10.41% 0.20% -
  Horiz. % 129.47% 117.25% 115.64% 112.52% 110.63% 100.20% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.41 % 7.73 % 13.11 % 2.33 % 33.88 % 15.85 % 29.27 % -34.03%
  YoY % -68.82% -41.04% 462.66% -93.12% 113.75% -45.85% -
  Horiz. % 8.23% 26.41% 44.79% 7.96% 115.75% 54.15% 100.00%
ROE 0.08 % 0.76 % 1.19 % 0.20 % 1.43 % 1.27 % 1.92 % -41.11%
  YoY % -89.47% -36.13% 495.00% -86.01% 12.60% -33.85% -
  Horiz. % 4.17% 39.58% 61.98% 10.42% 74.48% 66.15% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 9.40 15.42 13.56 13.12 5.63 11.70 8.58 1.53%
  YoY % -39.04% 13.72% 3.35% 133.04% -51.88% 36.36% -
  Horiz. % 109.56% 179.72% 158.04% 152.91% 65.62% 136.36% 100.00%
EPS 0.12 1.09 1.66 0.26 1.90 1.71 2.46 -39.54%
  YoY % -88.99% -34.34% 538.46% -86.32% 11.11% -30.49% -
  Horiz. % 4.88% 44.31% 67.48% 10.57% 77.24% 69.51% 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 1.4300 1.3900 1.3100 1.3300 1.3500 1.2800 1.50%
  YoY % -2.10% 2.88% 6.11% -1.50% -1.48% 5.47% -
  Horiz. % 109.38% 111.72% 108.59% 102.34% 103.91% 105.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 9.24 13.73 11.90 11.21 4.73 8.91 6.52 5.98%
  YoY % -32.70% 15.38% 6.16% 137.00% -46.91% 36.66% -
  Horiz. % 141.72% 210.58% 182.52% 171.93% 72.55% 136.66% 100.00%
EPS 0.12 0.97 1.46 0.22 1.60 1.30 1.87 -36.71%
  YoY % -87.63% -33.56% 563.64% -86.25% 23.08% -30.48% -
  Horiz. % 6.42% 51.87% 78.07% 11.76% 85.56% 69.52% 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 1.3766 1.2734 1.2207 1.1194 1.1175 1.0274 0.9721 5.97%
  YoY % 8.10% 4.32% 9.05% 0.17% 8.77% 5.69% -
  Horiz. % 141.61% 130.99% 125.57% 115.15% 114.96% 105.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.7950 1.5700 1.7000 1.6600 1.7000 2.7500 2.0000 -
P/RPS 8.46 10.18 12.54 12.65 30.21 23.50 23.30 -15.53%
  YoY % -16.90% -18.82% -0.87% -58.13% 28.55% 0.86% -
  Horiz. % 36.31% 43.69% 53.82% 54.29% 129.66% 100.86% 100.00%
P/EPS 669.93 144.26 102.41 638.46 89.47 160.82 81.30 42.10%
  YoY % 364.39% 40.87% -83.96% 613.60% -44.37% 97.81% -
  Horiz. % 824.02% 177.44% 125.97% 785.31% 110.05% 197.81% 100.00%
EY 0.15 0.69 0.98 0.16 1.12 0.62 1.23 -29.57%
  YoY % -78.26% -29.59% 512.50% -85.71% 80.65% -49.59% -
  Horiz. % 12.20% 56.10% 79.67% 13.01% 91.06% 50.41% 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 0.57 1.10 1.22 1.27 1.28 2.04 1.56 -15.44%
  YoY % -48.18% -9.84% -3.94% -0.78% -37.25% 30.77% -
  Horiz. % 36.54% 70.51% 78.21% 81.41% 82.05% 130.77% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 20/08/18 29/08/17 25/08/16 24/08/15 26/08/14 26/08/13 -
Price 0.7850 1.5200 1.5100 1.6900 1.5000 2.9300 2.0800 -
P/RPS 8.36 9.86 11.14 12.88 26.65 25.04 24.23 -16.25%
  YoY % -15.21% -11.49% -13.51% -51.67% 6.43% 3.34% -
  Horiz. % 34.50% 40.69% 45.98% 53.16% 109.99% 103.34% 100.00%
P/EPS 661.50 139.66 90.96 650.00 78.95 171.35 84.55 40.88%
  YoY % 373.65% 53.54% -86.01% 723.31% -53.92% 102.66% -
  Horiz. % 782.38% 165.18% 107.58% 768.78% 93.38% 202.66% 100.00%
EY 0.15 0.72 1.10 0.15 1.27 0.58 1.18 -29.08%
  YoY % -79.17% -34.55% 633.33% -88.19% 118.97% -50.85% -
  Horiz. % 12.71% 61.02% 93.22% 12.71% 107.63% 49.15% 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 0.56 1.06 1.09 1.29 1.13 2.17 1.63 -16.30%
  YoY % -47.17% -2.75% -15.50% 14.16% -47.93% 33.13% -
  Horiz. % 34.36% 65.03% 66.87% 79.14% 69.33% 133.13% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS