Highlights

[E&O] YoY Quarter Result on 2019-09-30 [#2]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 28-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     -827.41%    YoY -     -165.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 136,828 179,388 195,880 79,275 85,708 77,294 74,675 10.61%
  YoY % -23.73% -8.42% 147.09% -7.51% 10.89% 3.51% -
  Horiz. % 183.23% 240.22% 262.31% 106.16% 114.77% 103.51% 100.00%
PBT -2,812 32,207 32,294 6,485 26,416 31,389 25,282 -
  YoY % -108.73% -0.27% 397.98% -75.45% -15.84% 24.16% -
  Horiz. % -11.12% 127.39% 127.74% 25.65% 104.49% 124.16% 100.00%
Tax -9,860 -12,019 -11,252 -2,640 -2,078 -9,201 -7,874 3.82%
  YoY % 17.96% -6.82% -326.21% -27.05% 77.42% -16.85% -
  Horiz. % 125.22% 152.64% 142.90% 33.53% 26.39% 116.85% 100.00%
NP -12,672 20,188 21,042 3,845 24,338 22,188 17,408 -
  YoY % -162.77% -4.06% 447.26% -84.20% 9.69% 27.46% -
  Horiz. % -72.79% 115.97% 120.88% 22.09% 139.81% 127.46% 100.00%
NP to SH -12,366 18,826 19,675 3,832 24,447 21,238 16,457 -
  YoY % -165.69% -4.32% 413.44% -84.33% 15.11% 29.05% -
  Horiz. % -75.14% 114.40% 119.55% 23.28% 148.55% 129.05% 100.00%
Tax Rate - % 37.32 % 34.84 % 40.71 % 7.87 % 29.31 % 31.14 % -
  YoY % 0.00% 7.12% -14.42% 417.28% -73.15% -5.88% -
  Horiz. % 0.00% 119.85% 111.88% 130.73% 25.27% 94.12% 100.00%
Total Cost 149,500 159,200 174,838 75,430 61,370 55,106 57,267 17.33%
  YoY % -6.09% -8.94% 131.79% 22.91% 11.37% -3.77% -
  Horiz. % 261.06% 278.00% 305.30% 131.72% 107.16% 96.23% 100.00%
Net Worth 1,948,266 1,854,507 1,809,237 1,647,759 1,646,179 1,523,353 1,435,845 5.22%
  YoY % 5.06% 2.50% 9.80% 0.10% 8.06% 6.09% -
  Horiz. % 135.69% 129.16% 126.00% 114.76% 114.65% 106.09% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,948,266 1,854,507 1,809,237 1,647,759 1,646,179 1,523,353 1,435,845 5.22%
  YoY % 5.06% 2.50% 9.80% 0.10% 8.06% 6.09% -
  Horiz. % 135.69% 129.16% 126.00% 114.76% 114.65% 106.09% 100.00%
NOSH 1,432,549 1,305,991 1,320,611 1,277,333 1,228,492 1,111,937 1,104,496 4.43%
  YoY % 9.69% -1.11% 3.39% 3.98% 10.48% 0.67% -
  Horiz. % 129.70% 118.24% 119.57% 115.65% 111.23% 100.67% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -9.26 % 11.25 % 10.74 % 4.85 % 28.40 % 28.71 % 23.31 % -
  YoY % -182.31% 4.75% 121.44% -82.92% -1.08% 23.17% -
  Horiz. % -39.73% 48.26% 46.07% 20.81% 121.84% 123.17% 100.00%
ROE -0.63 % 1.02 % 1.09 % 0.23 % 1.49 % 1.39 % 1.15 % -
  YoY % -161.76% -6.42% 373.91% -84.56% 7.19% 20.87% -
  Horiz. % -54.78% 88.70% 94.78% 20.00% 129.57% 120.87% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.55 13.74 14.83 6.21 6.98 6.95 6.76 5.92%
  YoY % -30.49% -7.35% 138.81% -11.03% 0.43% 2.81% -
  Horiz. % 141.27% 203.25% 219.38% 91.86% 103.25% 102.81% 100.00%
EPS -0.86 1.44 1.49 0.30 1.99 1.91 1.49 -
  YoY % -159.72% -3.36% 396.67% -84.92% 4.19% 28.19% -
  Horiz. % -57.72% 96.64% 100.00% 20.13% 133.56% 128.19% 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 1.3600 1.4200 1.3700 1.2900 1.3400 1.3700 1.3000 0.75%
  YoY % -4.23% 3.65% 6.20% -3.73% -2.19% 5.38% -
  Horiz. % 104.62% 109.23% 105.38% 99.23% 103.08% 105.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.39 12.31 13.44 5.44 5.88 5.31 5.13 10.60%
  YoY % -23.72% -8.41% 147.06% -7.48% 10.73% 3.51% -
  Horiz. % 183.04% 239.96% 261.99% 106.04% 114.62% 103.51% 100.00%
EPS -0.85 1.29 1.35 0.26 1.68 1.46 1.13 -
  YoY % -165.89% -4.44% 419.23% -84.52% 15.07% 29.20% -
  Horiz. % -75.22% 114.16% 119.47% 23.01% 148.67% 129.20% 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 1.3372 1.2729 1.2418 1.1310 1.1299 1.0456 0.9855 5.22%
  YoY % 5.05% 2.50% 9.80% 0.10% 8.06% 6.10% -
  Horiz. % 135.69% 129.16% 126.01% 114.76% 114.65% 106.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.6600 1.3200 1.5800 1.6800 1.5800 2.8700 2.0500 -
P/RPS 6.91 9.61 10.65 27.07 22.65 41.29 30.32 -21.84%
  YoY % -28.10% -9.77% -60.66% 19.51% -45.14% 36.18% -
  Horiz. % 22.79% 31.70% 35.13% 89.28% 74.70% 136.18% 100.00%
P/EPS -76.46 91.57 106.05 560.00 79.40 150.26 137.58 -
  YoY % -183.50% -13.65% -81.06% 605.29% -47.16% 9.22% -
  Horiz. % -55.57% 66.56% 77.08% 407.04% 57.71% 109.22% 100.00%
EY -1.31 1.09 0.94 0.18 1.26 0.67 0.73 -
  YoY % -220.18% 15.96% 422.22% -85.71% 88.06% -8.22% -
  Horiz. % -179.45% 149.32% 128.77% 24.66% 172.60% 91.78% 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 0.49 0.93 1.15 1.30 1.18 2.09 1.58 -17.72%
  YoY % -47.31% -19.13% -11.54% 10.17% -43.54% 32.28% -
  Horiz. % 31.01% 58.86% 72.78% 82.28% 74.68% 132.28% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 09/11/18 14/11/17 17/11/16 27/11/15 28/11/14 26/11/13 -
Price 0.5700 1.1200 1.4500 1.5200 1.5500 2.5500 1.9500 -
P/RPS 5.97 8.15 9.78 24.49 22.22 36.68 28.84 -23.08%
  YoY % -26.75% -16.67% -60.07% 10.22% -39.42% 27.18% -
  Horiz. % 20.70% 28.26% 33.91% 84.92% 77.05% 127.18% 100.00%
P/EPS -66.03 77.70 97.33 506.67 77.89 133.51 130.87 -
  YoY % -184.98% -20.17% -80.79% 550.49% -41.66% 2.02% -
  Horiz. % -50.45% 59.37% 74.37% 387.16% 59.52% 102.02% 100.00%
EY -1.51 1.29 1.03 0.20 1.28 0.75 0.76 -
  YoY % -217.05% 25.24% 415.00% -84.37% 70.67% -1.32% -
  Horiz. % -198.68% 169.74% 135.53% 26.32% 168.42% 98.68% 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 0.42 0.79 1.06 1.18 1.16 1.86 1.50 -19.11%
  YoY % -46.84% -25.47% -10.17% 1.72% -37.63% 24.00% -
  Horiz. % 28.00% 52.67% 70.67% 78.67% 77.33% 124.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

478  458  637  889 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.0350.00 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.025+0.005 
 VSOLAR 0.0450.00 
 KGROUP 0.0550.00 
 KANGER 0.180.00 
 ARMADA 0.285+0.015 
 KNM 0.21+0.015 
 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