Highlights

[E&O] YoY Quarter Result on 2015-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -84.12%    YoY -     -65.93%
Quarter Report


View:


Show?  YoY % Horiz. %

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 256,952 331,896 243,316 117,585 99,419 97,788 144,608 10.05%
  YoY % -22.58% 36.41% 106.93% 18.27% 1.67% -32.38% -
  Horiz. % 177.69% 229.51% 168.26% 81.31% 68.75% 67.62% 100.00%
PBT 35,251 67,339 49,287 3,791 16,853 28,468 35,628 -0.18%
  YoY % -47.65% 36.63% 1,200.11% -77.51% -40.80% -20.10% -
  Horiz. % 98.94% 189.01% 138.34% 10.64% 47.30% 79.90% 100.00%
Tax -34,214 -33,707 -16,339 596 -4,591 -8,381 -7,777 27.99%
  YoY % -1.50% -106.30% -2,841.44% 112.98% 45.22% -7.77% -
  Horiz. % 439.94% 433.42% 210.09% -7.66% 59.03% 107.77% 100.00%
NP 1,037 33,632 32,948 4,387 12,262 20,087 27,851 -42.20%
  YoY % -96.92% 2.08% 651.04% -64.22% -38.96% -27.88% -
  Horiz. % 3.72% 120.76% 118.30% 15.75% 44.03% 72.12% 100.00%
NP to SH -8,795 21,977 31,074 3,881 11,390 19,063 26,417 -
  YoY % -140.02% -29.28% 700.67% -65.93% -40.25% -27.84% -
  Horiz. % -33.29% 83.19% 117.63% 14.69% 43.12% 72.16% 100.00%
Tax Rate 97.06 % 50.06 % 33.15 % -15.72 % 27.24 % 29.44 % 21.83 % 28.22%
  YoY % 93.89% 51.01% 310.88% -157.71% -7.47% 34.86% -
  Horiz. % 444.62% 229.32% 151.86% -72.01% 124.78% 134.86% 100.00%
Total Cost 255,915 298,264 210,368 113,198 87,157 77,701 116,757 13.97%
  YoY % -14.20% 41.78% 85.84% 29.88% 12.17% -33.45% -
  Horiz. % 219.19% 255.46% 180.18% 96.95% 74.65% 66.55% 100.00%
Net Worth 1,856,008 1,833,084 1,646,938 1,652,554 1,507,500 1,429,724 1,348,482 5.47%
  YoY % 1.25% 11.30% -0.34% 9.62% 5.44% 6.02% -
  Horiz. % 137.64% 135.94% 122.13% 122.55% 111.79% 106.02% 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 1,652,554 1,507,500 1,429,724 1,348,482 5.47%
  YoY % 1.25% 11.30% -0.34% 9.62% 5.44% 6.02% -
  Horiz. % 137.64% 135.94% 122.13% 122.55% 111.79% 106.02% 100.00%
NOSH 1,316,318 1,309,346 1,257,205 1,251,935 1,116,666 1,108,313 1,105,313 2.95%
  YoY % 0.53% 4.15% 0.42% 12.11% 0.75% 0.27% -
  Horiz. % 119.09% 118.46% 113.74% 113.27% 101.03% 100.27% 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 0.40 % 10.13 % 13.54 % 3.73 % 12.33 % 20.54 % 19.26 % -47.56%
  YoY % -96.05% -25.18% 263.00% -69.75% -39.97% 6.65% -
  Horiz. % 2.08% 52.60% 70.30% 19.37% 64.02% 106.65% 100.00%
ROE -0.47 % 1.20 % 1.89 % 0.23 % 0.76 % 1.33 % 1.96 % -
  YoY % -139.17% -36.51% 721.74% -69.74% -42.86% -32.14% -
  Horiz. % -23.98% 61.22% 96.43% 11.73% 38.78% 67.86% 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 19.52 25.35 19.35 9.39 8.90 8.82 13.08 6.90%
  YoY % -23.00% 31.01% 106.07% 5.51% 0.91% -32.57% -
  Horiz. % 149.24% 193.81% 147.94% 71.79% 68.04% 67.43% 100.00%
EPS -0.67 1.68 2.47 0.31 1.02 1.72 2.39 -
  YoY % -139.88% -31.98% 696.77% -69.61% -40.70% -28.03% -
  Horiz. % -28.03% 70.29% 103.35% 12.97% 42.68% 71.97% 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 17.64 22.78 16.70 8.07 6.82 6.71 9.93 10.05%
  YoY % -22.56% 36.41% 106.94% 18.33% 1.64% -32.43% -
  Horiz. % 177.64% 229.41% 168.18% 81.27% 68.68% 67.57% 100.00%
EPS -0.60 1.51 2.13 0.27 0.78 1.31 1.81 -
  YoY % -139.74% -29.11% 688.89% -65.38% -40.46% -27.62% -
  Horiz. % -33.15% 83.43% 117.68% 14.92% 43.09% 72.38% 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 1.1343 1.0347 0.9813 0.9256 5.46%
  YoY % 1.25% 11.31% -0.34% 9.63% 5.44% 6.02% -
  Horiz. % 137.63% 135.93% 122.13% 122.55% 111.79% 106.02% 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 5.74 5.64 7.49 15.23 25.27 21.42 11.92 -11.46%
  YoY % 1.77% -24.70% -50.82% -39.73% 17.97% 79.70% -
  Horiz. % 48.15% 47.32% 62.84% 127.77% 212.00% 179.70% 100.00%
P/EPS -167.63 85.20 58.66 461.29 220.59 109.88 65.27 -
  YoY % -296.75% 45.24% -87.28% 109.12% 100.76% 68.35% -
  Horiz. % -256.83% 130.53% 89.87% 706.74% 337.97% 168.35% 100.00%
EY -0.60 1.17 1.70 0.22 0.45 0.91 1.53 -
  YoY % -151.28% -31.18% 672.73% -51.11% -50.55% -40.52% -
  Horiz. % -39.22% 76.47% 111.11% 14.38% 29.41% 59.48% 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 4.51 5.72 10.02 16.72 25.27 22.44 11.85 -14.86%
  YoY % -21.15% -42.91% -40.07% -33.83% 12.61% 89.37% -
  Horiz. % 38.06% 48.27% 84.56% 141.10% 213.25% 189.37% 100.00%
P/EPS -131.71 86.39 78.49 506.45 220.59 115.12 64.85 -
  YoY % -252.46% 10.06% -84.50% 129.59% 91.62% 77.52% -
  Horiz. % -203.10% 133.22% 121.03% 780.96% 340.15% 177.52% 100.00%
EY -0.76 1.16 1.27 0.20 0.45 0.87 1.54 -
  YoY % -165.52% -8.66% 535.00% -55.56% -48.28% -43.51% -
  Horiz. % -49.35% 75.32% 82.47% 12.99% 29.22% 56.49% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

313  535  625  946 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.35+0.055 
 MTRONIC 0.14+0.02 
 PHB 0.030.00 
 HWGB 0.975+0.13 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 INIX 0.345+0.08 
 KANGER 0.1750.00 
 KNM 0.225+0.015 
 MTRONIC-WA 0.09+0.015 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS