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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 331,896 243,316 117,585 99,419 97,788 144,608 123,120 17.95%
  YoY % 36.41% 106.93% 18.27% 1.67% -32.38% 17.45% -
  Horiz. % 269.57% 197.63% 95.50% 80.75% 79.42% 117.45% 100.00%
PBT 67,339 49,287 3,791 16,853 28,468 35,628 27,670 15.96%
  YoY % 36.63% 1,200.11% -77.51% -40.80% -20.10% 28.76% -
  Horiz. % 243.36% 178.12% 13.70% 60.91% 102.88% 128.76% 100.00%
Tax -33,707 -16,339 596 -4,591 -8,381 -7,777 -11,145 20.24%
  YoY % -106.30% -2,841.44% 112.98% 45.22% -7.77% 30.22% -
  Horiz. % 302.44% 146.60% -5.35% 41.19% 75.20% 69.78% 100.00%
NP 33,632 32,948 4,387 12,262 20,087 27,851 16,525 12.56%
  YoY % 2.08% 651.04% -64.22% -38.96% -27.88% 68.54% -
  Horiz. % 203.52% 199.38% 26.55% 74.20% 121.56% 168.54% 100.00%
NP to SH 21,977 31,074 3,881 11,390 19,063 26,417 15,362 6.14%
  YoY % -29.28% 700.67% -65.93% -40.25% -27.84% 71.96% -
  Horiz. % 143.06% 202.28% 25.26% 74.14% 124.09% 171.96% 100.00%
Tax Rate 50.06 % 33.15 % -15.72 % 27.24 % 29.44 % 21.83 % 40.28 % 3.69%
  YoY % 51.01% 310.88% -157.71% -7.47% 34.86% -45.80% -
  Horiz. % 124.28% 82.30% -39.03% 67.63% 73.09% 54.20% 100.00%
Total Cost 298,264 210,368 113,198 87,157 77,701 116,757 106,595 18.69%
  YoY % 41.78% 85.84% 29.88% 12.17% -33.45% 9.53% -
  Horiz. % 279.81% 197.35% 106.19% 81.76% 72.89% 109.53% 100.00%
Net Worth 1,833,084 1,646,938 1,652,554 1,507,500 1,429,724 1,348,482 1,239,932 6.73%
  YoY % 11.30% -0.34% 9.62% 5.44% 6.02% 8.75% -
  Horiz. % 147.84% 132.82% 133.28% 121.58% 115.31% 108.75% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,833,084 1,646,938 1,652,554 1,507,500 1,429,724 1,348,482 1,239,932 6.73%
  YoY % 11.30% -0.34% 9.62% 5.44% 6.02% 8.75% -
  Horiz. % 147.84% 132.82% 133.28% 121.58% 115.31% 108.75% 100.00%
NOSH 1,309,346 1,257,205 1,251,935 1,116,666 1,108,313 1,105,313 1,097,285 2.99%
  YoY % 4.15% 0.42% 12.11% 0.75% 0.27% 0.73% -
  Horiz. % 119.33% 114.57% 114.09% 101.77% 101.01% 100.73% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.13 % 13.54 % 3.73 % 12.33 % 20.54 % 19.26 % 13.42 % -4.58%
  YoY % -25.18% 263.00% -69.75% -39.97% 6.65% 43.52% -
  Horiz. % 75.48% 100.89% 27.79% 91.88% 153.06% 143.52% 100.00%
ROE 1.20 % 1.89 % 0.23 % 0.76 % 1.33 % 1.96 % 1.24 % -0.54%
  YoY % -36.51% 721.74% -69.74% -42.86% -32.14% 58.06% -
  Horiz. % 96.77% 152.42% 18.55% 61.29% 107.26% 158.06% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 25.35 19.35 9.39 8.90 8.82 13.08 11.22 14.54%
  YoY % 31.01% 106.07% 5.51% 0.91% -32.57% 16.58% -
  Horiz. % 225.94% 172.46% 83.69% 79.32% 78.61% 116.58% 100.00%
EPS 1.68 2.47 0.31 1.02 1.72 2.39 1.40 3.08%
  YoY % -31.98% 696.77% -69.61% -40.70% -28.03% 70.71% -
  Horiz. % 120.00% 176.43% 22.14% 72.86% 122.86% 170.71% 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 1.4000 1.3100 1.3200 1.3500 1.2900 1.2200 1.1300 3.63%
  YoY % 6.87% -0.76% -2.22% 4.65% 5.74% 7.96% -
  Horiz. % 123.89% 115.93% 116.81% 119.47% 114.16% 107.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,307,361
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 25.02 18.34 8.86 7.49 7.37 10.90 9.28 17.96%
  YoY % 36.42% 107.00% 18.29% 1.63% -32.39% 17.46% -
  Horiz. % 269.61% 197.63% 95.47% 80.71% 79.42% 117.46% 100.00%
EPS 1.66 2.34 0.29 0.86 1.44 1.99 1.16 6.15%
  YoY % -29.06% 706.90% -66.28% -40.28% -27.64% 71.55% -
  Horiz. % 143.10% 201.72% 25.00% 74.14% 124.14% 171.55% 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 1.3817 1.2414 1.2456 1.1363 1.0776 1.0164 0.9346 6.73%
  YoY % 11.30% -0.34% 9.62% 5.45% 6.02% 8.75% -
  Horiz. % 147.84% 132.83% 133.28% 121.58% 115.30% 108.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.4300 1.4500 1.4300 2.2500 1.8900 1.5600 1.4000 -
P/RPS 5.64 7.49 15.23 25.27 21.42 11.92 12.48 -12.39%
  YoY % -24.70% -50.82% -39.73% 17.97% 79.70% -4.49% -
  Horiz. % 45.19% 60.02% 122.04% 202.48% 171.63% 95.51% 100.00%
P/EPS 85.20 58.66 461.29 220.59 109.88 65.27 100.00 -2.63%
  YoY % 45.24% -87.28% 109.12% 100.76% 68.35% -34.73% -
  Horiz. % 85.20% 58.66% 461.29% 220.59% 109.88% 65.27% 100.00%
EY 1.17 1.70 0.22 0.45 0.91 1.53 1.00 2.65%
  YoY % -31.18% 672.73% -51.11% -50.55% -40.52% 53.00% -
  Horiz. % 117.00% 170.00% 22.00% 45.00% 91.00% 153.00% 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 1.02 1.11 1.08 1.67 1.47 1.28 1.24 -3.20%
  YoY % -8.11% 2.78% -35.33% 13.61% 14.84% 3.23% -
  Horiz. % 82.26% 89.52% 87.10% 134.68% 118.55% 103.23% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 13/02/18 23/02/17 25/02/16 27/02/15 26/02/14 25/02/13 27/02/12 -
Price 1.4500 1.9400 1.5700 2.2500 1.9800 1.5500 1.5700 -
P/RPS 5.72 10.02 16.72 25.27 22.44 11.85 13.99 -13.84%
  YoY % -42.91% -40.07% -33.83% 12.61% 89.37% -15.30% -
  Horiz. % 40.89% 71.62% 119.51% 180.63% 160.40% 84.70% 100.00%
P/EPS 86.39 78.49 506.45 220.59 115.12 64.85 112.14 -4.25%
  YoY % 10.06% -84.50% 129.59% 91.62% 77.52% -42.17% -
  Horiz. % 77.04% 69.99% 451.62% 196.71% 102.66% 57.83% 100.00%
EY 1.16 1.27 0.20 0.45 0.87 1.54 0.89 4.51%
  YoY % -8.66% 535.00% -55.56% -48.28% -43.51% 73.03% -
  Horiz. % 130.34% 142.70% 22.47% 50.56% 97.75% 173.03% 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 1.04 1.48 1.19 1.67 1.53 1.27 1.39 -4.72%
  YoY % -29.73% 24.37% -28.74% 9.15% 20.47% -8.63% -
  Horiz. % 74.82% 106.47% 85.61% 120.14% 110.07% 91.37% 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.
 


 

402  326  492  672 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.22+0.06 
 SAPNRG 0.285-0.005 
 SUMATEC 0.005-0.01 
 MYEG 1.01-0.06 
 BARAKAH 0.08+0.02 
 NEXGRAM 0.020.00 
 IRIS 0.15+0.005 
 XINGHE 0.045+0.005 
 KNM 0.09+0.01 
 ECONBHD 0.515+0.045 

TOP ARTICLES

1. 当遇上基本面投资法(上) “反向”战略非唱反调/冷眼 【冷眼专栏】漫漫投资路
2. Stocks on Radar - AirAsia Group (5099) AmInvest Research Reports
3. Stocks on Radar - Elsoft Research (0090) AmInvest Research Reports
4. FPI FY19 revenue growth expected to hit 15% FPI 2大因素前景看好台灣聯友今年再 尋突破
5. [转贴] 真实还原97亚洲金融风暴,韩国从暴富到破产仅用时7天! Good Articles to Share
6. JAKS Resources Berhad - RM25.5m P&L Hit PublicInvest Research
7. Fear on Bumi Armada is probably overdone - felicity Good Articles to Share
8. THE PERCEPTION OF P/E or: How I learned to fear my Wife the bursa journey that worked for me. 2000-2019
Partners & Brokers