Highlights

[E&O] YoY Quarter Result on 2019-06-30 [#1]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 27-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Jun-2019  [#1]
Profit Trend QoQ -     -95.55%    YoY -     -87.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 70,112 134,588 199,995 173,439 163,312 68,890 129,744 -9.74%
  YoY % -47.91% -32.70% 15.31% 6.20% 137.06% -46.90% -
  Horiz. % 54.04% 103.73% 154.15% 133.68% 125.87% 53.10% 100.00%
PBT 4,021 12,448 29,545 34,794 10,639 24,603 33,208 -29.64%
  YoY % -67.70% -57.87% -15.09% 227.04% -56.76% -25.91% -
  Horiz. % 12.11% 37.48% 88.97% 104.78% 32.04% 74.09% 100.00%
Tax -7,516 -9,204 -14,088 -12,055 -6,827 -1,261 -12,640 -8.29%
  YoY % 18.34% 34.67% -16.86% -76.58% -441.40% 90.02% -
  Horiz. % 59.46% 72.82% 111.46% 95.37% 54.01% 9.98% 100.00%
NP -3,495 3,244 15,457 22,739 3,812 23,342 20,568 -
  YoY % -207.74% -79.01% -32.02% 496.51% -83.67% 13.49% -
  Horiz. % -16.99% 15.77% 75.15% 110.56% 18.53% 113.49% 100.00%
NP to SH -3,328 1,700 14,120 21,240 3,237 23,259 18,960 -
  YoY % -295.76% -87.96% -33.52% 556.16% -86.08% 22.67% -
  Horiz. % -17.55% 8.97% 74.47% 112.03% 17.07% 122.67% 100.00%
Tax Rate 186.92 % 73.94 % 47.68 % 34.65 % 64.17 % 5.13 % 38.06 % 30.34%
  YoY % 152.80% 55.08% 37.60% -46.00% 1,150.88% -86.52% -
  Horiz. % 491.12% 194.27% 125.28% 91.04% 168.60% 13.48% 100.00%
Total Cost 73,607 131,344 184,538 150,700 159,500 45,548 109,176 -6.35%
  YoY % -43.96% -28.83% 22.45% -5.52% 250.18% -58.28% -
  Horiz. % 67.42% 120.30% 169.03% 138.03% 146.09% 41.72% 100.00%
Net Worth 1,747,221 2,005,561 1,855,274 1,778,530 1,630,949 1,628,130 1,496,842 2.61%
  YoY % -12.88% 8.10% 4.32% 9.05% 0.17% 8.77% -
  Horiz. % 116.73% 133.99% 123.95% 118.82% 108.96% 108.77% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,747,221 2,005,561 1,855,274 1,778,530 1,630,949 1,628,130 1,496,842 2.61%
  YoY % -12.88% 8.10% 4.32% 9.05% 0.17% 8.77% -
  Horiz. % 116.73% 133.99% 123.95% 118.82% 108.96% 108.77% 100.00%
NOSH 1,432,149 1,432,544 1,297,395 1,279,518 1,245,000 1,224,157 1,108,771 4.35%
  YoY % -0.03% 10.42% 1.40% 2.77% 1.70% 10.41% -
  Horiz. % 129.17% 129.20% 117.01% 115.40% 112.29% 110.41% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -4.98 % 2.41 % 7.73 % 13.11 % 2.33 % 33.88 % 15.85 % -
  YoY % -306.64% -68.82% -41.04% 462.66% -93.12% 113.75% -
  Horiz. % -31.42% 15.21% 48.77% 82.71% 14.70% 213.75% 100.00%
ROE -0.19 % 0.08 % 0.76 % 1.19 % 0.20 % 1.43 % 1.27 % -
  YoY % -337.50% -89.47% -36.13% 495.00% -86.01% 12.60% -
  Horiz. % -14.96% 6.30% 59.84% 93.70% 15.75% 112.60% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.90 9.40 15.42 13.56 13.12 5.63 11.70 -13.49%
  YoY % -47.87% -39.04% 13.72% 3.35% 133.04% -51.88% -
  Horiz. % 41.88% 80.34% 131.79% 115.90% 112.14% 48.12% 100.00%
EPS -0.23 0.12 1.09 1.66 0.26 1.90 1.71 -
  YoY % -291.67% -88.99% -34.34% 538.46% -86.32% 11.11% -
  Horiz. % -13.45% 7.02% 63.74% 97.08% 15.20% 111.11% 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 1.2200 1.4000 1.4300 1.3900 1.3100 1.3300 1.3500 -1.67%
  YoY % -12.86% -2.10% 2.88% 6.11% -1.50% -1.48% -
  Horiz. % 90.37% 103.70% 105.93% 102.96% 97.04% 98.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.81 9.24 13.73 11.90 11.21 4.73 8.91 -9.76%
  YoY % -47.94% -32.70% 15.38% 6.16% 137.00% -46.91% -
  Horiz. % 53.98% 103.70% 154.10% 133.56% 125.81% 53.09% 100.00%
EPS -0.23 0.12 0.97 1.46 0.22 1.60 1.30 -
  YoY % -291.67% -87.63% -33.56% 563.64% -86.25% 23.08% -
  Horiz. % -17.69% 9.23% 74.62% 112.31% 16.92% 123.08% 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 1.1992 1.3766 1.2734 1.2207 1.1194 1.1175 1.0274 2.61%
  YoY % -12.89% 8.10% 4.32% 9.05% 0.17% 8.77% -
  Horiz. % 116.72% 133.99% 123.94% 118.81% 108.95% 108.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3950 0.7950 1.5700 1.7000 1.6600 1.7000 2.7500 -
P/RPS 8.07 8.46 10.18 12.54 12.65 30.21 23.50 -16.30%
  YoY % -4.61% -16.90% -18.82% -0.87% -58.13% 28.55% -
  Horiz. % 34.34% 36.00% 43.32% 53.36% 53.83% 128.55% 100.00%
P/EPS -169.98 669.93 144.26 102.41 638.46 89.47 160.82 -
  YoY % -125.37% 364.39% 40.87% -83.96% 613.60% -44.37% -
  Horiz. % -105.70% 416.57% 89.70% 63.68% 397.00% 55.63% 100.00%
EY -0.59 0.15 0.69 0.98 0.16 1.12 0.62 -
  YoY % -493.33% -78.26% -29.59% 512.50% -85.71% 80.65% -
  Horiz. % -95.16% 24.19% 111.29% 158.06% 25.81% 180.65% 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 0.32 0.57 1.10 1.22 1.27 1.28 2.04 -26.54%
  YoY % -43.86% -48.18% -9.84% -3.94% -0.78% -37.25% -
  Horiz. % 15.69% 27.94% 53.92% 59.80% 62.25% 62.75% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 27/08/19 20/08/18 29/08/17 25/08/16 24/08/15 26/08/14 -
Price 0.4150 0.7850 1.5200 1.5100 1.6900 1.5000 2.9300 -
P/RPS 8.48 8.36 9.86 11.14 12.88 26.65 25.04 -16.50%
  YoY % 1.44% -15.21% -11.49% -13.51% -51.67% 6.43% -
  Horiz. % 33.87% 33.39% 39.38% 44.49% 51.44% 106.43% 100.00%
P/EPS -178.59 661.50 139.66 90.96 650.00 78.95 171.35 -
  YoY % -127.00% 373.65% 53.54% -86.01% 723.31% -53.92% -
  Horiz. % -104.23% 386.05% 81.51% 53.08% 379.34% 46.08% 100.00%
EY -0.56 0.15 0.72 1.10 0.15 1.27 0.58 -
  YoY % -473.33% -79.17% -34.55% 633.33% -88.19% 118.97% -
  Horiz. % -96.55% 25.86% 124.14% 189.66% 25.86% 218.97% 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 0.34 0.56 1.06 1.09 1.29 1.13 2.17 -26.56%
  YoY % -39.29% -47.17% -2.75% -15.50% 14.16% -47.93% -
  Horiz. % 15.67% 25.81% 48.85% 50.23% 59.45% 52.07% 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
 
 

475  491  627  869 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.165+0.01 
 KGROUP-WC 0.020.00 
 VSOLAR 0.0450.00 
 KGROUP 0.06+0.005 
 KANGER 0.180.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.62+0.03 

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