Highlights

[E&O] YoY Quarter Result on 2017-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 13-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     11.70%    YoY -     -29.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 36,524 119,150 256,952 331,896 243,316 117,585 99,419 -15.36%
  YoY % -69.35% -53.63% -22.58% 36.41% 106.93% 18.27% -
  Horiz. % 36.74% 119.85% 258.45% 333.84% 244.74% 118.27% 100.00%
PBT 9,424 24,166 35,251 67,339 49,287 3,791 16,853 -9.23%
  YoY % -61.00% -31.45% -47.65% 36.63% 1,200.11% -77.51% -
  Horiz. % 55.92% 143.39% 209.17% 399.57% 292.45% 22.49% 100.00%
Tax -8,395 -7,381 -34,214 -33,707 -16,339 596 -4,591 10.57%
  YoY % -13.74% 78.43% -1.50% -106.30% -2,841.44% 112.98% -
  Horiz. % 182.86% 160.77% 745.24% 734.20% 355.89% -12.98% 100.00%
NP 1,029 16,785 1,037 33,632 32,948 4,387 12,262 -33.81%
  YoY % -93.87% 1,518.61% -96.92% 2.08% 651.04% -64.22% -
  Horiz. % 8.39% 136.89% 8.46% 274.28% 268.70% 35.78% 100.00%
NP to SH 832 18,755 -8,795 21,977 31,074 3,881 11,390 -35.32%
  YoY % -95.56% 313.25% -140.02% -29.28% 700.67% -65.93% -
  Horiz. % 7.30% 164.66% -77.22% 192.95% 272.82% 34.07% 100.00%
Tax Rate 89.08 % 30.54 % 97.06 % 50.06 % 33.15 % -15.72 % 27.24 % 21.81%
  YoY % 191.68% -68.53% 93.89% 51.01% 310.88% -157.71% -
  Horiz. % 327.02% 112.11% 356.31% 183.77% 121.70% -57.71% 100.00%
Total Cost 35,495 102,365 255,915 298,264 210,368 113,198 87,157 -13.89%
  YoY % -65.33% -60.00% -14.20% 41.78% 85.84% 29.88% -
  Horiz. % 40.73% 117.45% 293.63% 342.21% 241.37% 129.88% 100.00%
Net Worth 1,746,245 1,964,497 1,856,008 1,833,084 1,646,938 1,652,554 1,507,500 2.48%
  YoY % -11.11% 5.85% 1.25% 11.30% -0.34% 9.62% -
  Horiz. % 115.84% 130.31% 123.12% 121.60% 109.25% 109.62% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,746,245 1,964,497 1,856,008 1,833,084 1,646,938 1,652,554 1,507,500 2.48%
  YoY % -11.11% 5.85% 1.25% 11.30% -0.34% 9.62% -
  Horiz. % 115.84% 130.31% 123.12% 121.60% 109.25% 109.62% 100.00%
NOSH 1,431,349 1,423,549 1,316,318 1,309,346 1,257,205 1,251,935 1,116,666 4.22%
  YoY % 0.55% 8.15% 0.53% 4.15% 0.42% 12.11% -
  Horiz. % 128.18% 127.48% 117.88% 117.25% 112.59% 112.11% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.82 % 14.09 % 0.40 % 10.13 % 13.54 % 3.73 % 12.33 % -21.78%
  YoY % -79.99% 3,422.50% -96.05% -25.18% 263.00% -69.75% -
  Horiz. % 22.87% 114.27% 3.24% 82.16% 109.81% 30.25% 100.00%
ROE 0.05 % 0.95 % -0.47 % 1.20 % 1.89 % 0.23 % 0.76 % -36.44%
  YoY % -94.74% 302.13% -139.17% -36.51% 721.74% -69.74% -
  Horiz. % 6.58% 125.00% -61.84% 157.89% 248.68% 30.26% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.55 8.37 19.52 25.35 19.35 9.39 8.90 -18.79%
  YoY % -69.53% -57.12% -23.00% 31.01% 106.07% 5.51% -
  Horiz. % 28.65% 94.04% 219.33% 284.83% 217.42% 105.51% 100.00%
EPS 0.06 1.31 -0.67 1.68 2.47 0.31 1.02 -37.61%
  YoY % -95.42% 295.52% -139.88% -31.98% 696.77% -69.61% -
  Horiz. % 5.88% 128.43% -65.69% 164.71% 242.16% 30.39% 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 1.3800 1.4100 1.4000 1.3100 1.3200 1.3500 -1.67%
  YoY % -11.59% -2.13% 0.71% 6.87% -0.76% -2.22% -
  Horiz. % 90.37% 102.22% 104.44% 103.70% 97.04% 97.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.51 8.18 17.64 22.78 16.70 8.07 6.82 -15.33%
  YoY % -69.32% -53.63% -22.56% 36.41% 106.94% 18.33% -
  Horiz. % 36.80% 119.94% 258.65% 334.02% 244.87% 118.33% 100.00%
EPS 0.06 1.29 -0.60 1.51 2.13 0.27 0.78 -34.76%
  YoY % -95.35% 315.00% -139.74% -29.11% 688.89% -65.38% -
  Horiz. % 7.69% 165.38% -76.92% 193.59% 273.08% 34.62% 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 1.1986 1.3484 1.2739 1.2582 1.1304 1.1343 1.0347 2.48%
  YoY % -11.11% 5.85% 1.25% 11.31% -0.34% 9.63% -
  Horiz. % 115.84% 130.32% 123.12% 121.60% 109.25% 109.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.4650 0.6250 1.1200 1.4300 1.4500 1.4300 2.2500 -
P/RPS 18.22 7.47 5.74 5.64 7.49 15.23 25.27 -5.30%
  YoY % 143.91% 30.14% 1.77% -24.70% -50.82% -39.73% -
  Horiz. % 72.10% 29.56% 22.71% 22.32% 29.64% 60.27% 100.00%
P/EPS 799.97 47.44 -167.63 85.20 58.66 461.29 220.59 23.93%
  YoY % 1,586.28% 128.30% -296.75% 45.24% -87.28% 109.12% -
  Horiz. % 362.65% 21.51% -75.99% 38.62% 26.59% 209.12% 100.00%
EY 0.13 2.11 -0.60 1.17 1.70 0.22 0.45 -18.68%
  YoY % -93.84% 451.67% -151.28% -31.18% 672.73% -51.11% -
  Horiz. % 28.89% 468.89% -133.33% 260.00% 377.78% 48.89% 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 0.38 0.45 0.79 1.02 1.11 1.08 1.67 -21.85%
  YoY % -15.56% -43.04% -22.55% -8.11% 2.78% -35.33% -
  Horiz. % 22.75% 26.95% 47.31% 61.08% 66.47% 64.67% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 18/02/20 22/02/19 13/02/18 23/02/17 25/02/16 27/02/15 -
Price 0.4200 0.5600 0.8800 1.4500 1.9400 1.5700 2.2500 -
P/RPS 16.46 6.69 4.51 5.72 10.02 16.72 25.27 -6.89%
  YoY % 146.04% 48.34% -21.15% -42.91% -40.07% -33.83% -
  Horiz. % 65.14% 26.47% 17.85% 22.64% 39.65% 66.17% 100.00%
P/EPS 722.56 42.51 -131.71 86.39 78.49 506.45 220.59 21.84%
  YoY % 1,599.74% 132.28% -252.46% 10.06% -84.50% 129.59% -
  Horiz. % 327.56% 19.27% -59.71% 39.16% 35.58% 229.59% 100.00%
EY 0.14 2.35 -0.76 1.16 1.27 0.20 0.45 -17.67%
  YoY % -94.04% 409.21% -165.52% -8.66% 535.00% -55.56% -
  Horiz. % 31.11% 522.22% -168.89% 257.78% 282.22% 44.44% 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 0.41 0.62 1.04 1.48 1.19 1.67 -23.28%
  YoY % -17.07% -33.87% -40.38% -29.73% 24.37% -28.74% -
  Horiz. % 20.36% 24.55% 37.13% 62.28% 88.62% 71.26% 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.
 


TOP ARTICLES

1. WHY DIRECTORS/INSIDERS OF PALM OIL COMPANIES ARE BUYING THEIR PALM OIL COMPANY SHARES LIKE NO TOMORROW ONE BY ONE ALL SO VERY VERY VERY BULLISH??? THE INVESTMENT APPROACH OF CALVIN TAN
2. Able Global Bhd - Strong and Steady Rakuten Trade Research Reports
3. JAYA TIASA (4383) Excellent Results YoY Up 152.05% & QoQ Up 169.94%, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Market Strategy - Capital Market Masterplan 3 - Laying The Groundwork PublicInvest Research
5. Only Pfizer for under-17 even though all Covid-19 vaccines safe, Parliament told save malaysia!
6. D&O(7204)小分享 [12Invest] - 我要投资
7. JHM Consolidation - Gradual Improvements Kenanga Research & Investment
8. BursaRangers Daily Technical Picks (24 September 2021) BursaRangers Daily Technical Picks
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
 
 

2306 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.760.00 
 UCREST 0.290.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.2250.00 
 3A 0.9950.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.150.00 
 GHLSYS 1.850.00 
PARTNERS & BROKERS