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 - 1,476,738
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 17.40 22.47 16.48 7.96 6.73 6.62 9.79 10.05%
  YoY % -22.56% 36.35% 107.04% 18.28% 1.66% -32.38% -
  Horiz. % 177.73% 229.52% 168.34% 81.31% 68.74% 67.62% 100.00%
EPS -0.60 1.49 2.10 0.26 0.77 1.29 1.79 -
  YoY % -140.27% -29.05% 707.69% -66.23% -40.31% -27.93% -
  Horiz. % -33.52% 83.24% 117.32% 14.53% 43.02% 72.07% 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 1.2568 1.2413 1.1153 1.1191 1.0208 0.9682 0.9131 5.47%
  YoY % 1.25% 11.30% -0.34% 9.63% 5.43% 6.03% -
  Horiz. % 137.64% 135.94% 122.14% 122.56% 111.79% 106.03% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Covid: UK is 'panicking unnecessarily' says doctor who discovered Omicron variant Good Articles to Share
2. Why Aussies SHOULDN'T be worried about Omicron – as top doctor says it could be a GOOD thing if the variant spreads through the community Good Articles to Share
3. Australian state on edge about Omicron virus variant arrival Good Articles to Share
4. MoH closely monitoring WHO, other countries on Omicron variant save malaysia!
5. Request AYS to call EGM for share buyback - Koon Yew Yin Koon Yew Yin's Blog
6. BursaRangers Daily Technical Picks (30 November 2021) BursaRangers Daily Technical Picks
7. ARE GLOVE STOCKS MAKING A COMEBACK? The Alpha Trader
8. TOPGLOV - LIMIT UP but failed. Can Topglov's rebound sustain? | TOPGLOV & GENM Technical Analysis DAILY BURSA & US Market Bullish Chart Review
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
 
 

390  400  568  959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.485-0.035 
 TOPGLOV 3.02-0.17 
 HSI-CI2 0.25-0.07 
 DNEX 0.785-0.01 
 SUPERMX 2.06-0.09 
 CAREPLS 1.320.00 
 LKL 0.105-0.005 
 RUBEREX 0.69-0.025 
 SOLUTN 0.67+0.03 
 LAMBO 0.050.00 
PARTNERS & BROKERS