Highlights

[E&O] YoY Quarter Result on 2018-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 22-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -146.72%    YoY -     -140.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 119,150 256,952 331,896 243,316 117,585 99,419 97,788 3.35%
  YoY % -53.63% -22.58% 36.41% 106.93% 18.27% 1.67% -
  Horiz. % 121.85% 262.76% 339.40% 248.82% 120.24% 101.67% 100.00%
PBT 24,166 35,251 67,339 49,287 3,791 16,853 28,468 -2.69%
  YoY % -31.45% -47.65% 36.63% 1,200.11% -77.51% -40.80% -
  Horiz. % 84.89% 123.83% 236.54% 173.13% 13.32% 59.20% 100.00%
Tax -7,381 -34,214 -33,707 -16,339 596 -4,591 -8,381 -2.09%
  YoY % 78.43% -1.50% -106.30% -2,841.44% 112.98% 45.22% -
  Horiz. % 88.07% 408.23% 402.18% 194.95% -7.11% 54.78% 100.00%
NP 16,785 1,037 33,632 32,948 4,387 12,262 20,087 -2.95%
  YoY % 1,518.61% -96.92% 2.08% 651.04% -64.22% -38.96% -
  Horiz. % 83.56% 5.16% 167.43% 164.03% 21.84% 61.04% 100.00%
NP to SH 18,755 -8,795 21,977 31,074 3,881 11,390 19,063 -0.27%
  YoY % 313.25% -140.02% -29.28% 700.67% -65.93% -40.25% -
  Horiz. % 98.38% -46.14% 115.29% 163.01% 20.36% 59.75% 100.00%
Tax Rate 30.54 % 97.06 % 50.06 % 33.15 % -15.72 % 27.24 % 29.44 % 0.61%
  YoY % -68.53% 93.89% 51.01% 310.88% -157.71% -7.47% -
  Horiz. % 103.74% 329.69% 170.04% 112.60% -53.40% 92.53% 100.00%
Total Cost 102,365 255,915 298,264 210,368 113,198 87,157 77,701 4.70%
  YoY % -60.00% -14.20% 41.78% 85.84% 29.88% 12.17% -
  Horiz. % 131.74% 329.36% 383.86% 270.74% 145.68% 112.17% 100.00%
Net Worth 1,964,497 1,856,008 1,833,084 1,646,938 1,652,554 1,507,500 1,429,724 5.44%
  YoY % 5.85% 1.25% 11.30% -0.34% 9.62% 5.44% -
  Horiz. % 137.40% 129.82% 128.21% 115.19% 115.59% 105.44% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,964,497 1,856,008 1,833,084 1,646,938 1,652,554 1,507,500 1,429,724 5.44%
  YoY % 5.85% 1.25% 11.30% -0.34% 9.62% 5.44% -
  Horiz. % 137.40% 129.82% 128.21% 115.19% 115.59% 105.44% 100.00%
NOSH 1,423,549 1,316,318 1,309,346 1,257,205 1,251,935 1,116,666 1,108,313 4.26%
  YoY % 8.15% 0.53% 4.15% 0.42% 12.11% 0.75% -
  Horiz. % 128.44% 118.77% 118.14% 113.43% 112.96% 100.75% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 14.09 % 0.40 % 10.13 % 13.54 % 3.73 % 12.33 % 20.54 % -6.09%
  YoY % 3,422.50% -96.05% -25.18% 263.00% -69.75% -39.97% -
  Horiz. % 68.60% 1.95% 49.32% 65.92% 18.16% 60.03% 100.00%
ROE 0.95 % -0.47 % 1.20 % 1.89 % 0.23 % 0.76 % 1.33 % -5.45%
  YoY % 302.13% -139.17% -36.51% 721.74% -69.74% -42.86% -
  Horiz. % 71.43% -35.34% 90.23% 142.11% 17.29% 57.14% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.37 19.52 25.35 19.35 9.39 8.90 8.82 -0.87%
  YoY % -57.12% -23.00% 31.01% 106.07% 5.51% 0.91% -
  Horiz. % 94.90% 221.32% 287.41% 219.39% 106.46% 100.91% 100.00%
EPS 1.31 -0.67 1.68 2.47 0.31 1.02 1.72 -4.43%
  YoY % 295.52% -139.88% -31.98% 696.77% -69.61% -40.70% -
  Horiz. % 76.16% -38.95% 97.67% 143.60% 18.02% 59.30% 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 1.3800 1.4100 1.4000 1.3100 1.3200 1.3500 1.2900 1.13%
  YoY % -2.13% 0.71% 6.87% -0.76% -2.22% 4.65% -
  Horiz. % 106.98% 109.30% 108.53% 101.55% 102.33% 104.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.18 17.64 22.78 16.70 8.07 6.82 6.71 3.36%
  YoY % -53.63% -22.56% 36.41% 106.94% 18.33% 1.64% -
  Horiz. % 121.91% 262.89% 339.49% 248.88% 120.27% 101.64% 100.00%
EPS 1.29 -0.60 1.51 2.13 0.27 0.78 1.31 -0.26%
  YoY % 315.00% -139.74% -29.11% 688.89% -65.38% -40.46% -
  Horiz. % 98.47% -45.80% 115.27% 162.60% 20.61% 59.54% 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 1.3484 1.2739 1.2582 1.1304 1.1343 1.0347 0.9813 5.44%
  YoY % 5.85% 1.25% 11.31% -0.34% 9.63% 5.44% -
  Horiz. % 137.41% 129.82% 128.22% 115.19% 115.59% 105.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.6250 1.1200 1.4300 1.4500 1.4300 2.2500 1.8900 -
P/RPS 7.47 5.74 5.64 7.49 15.23 25.27 21.42 -16.10%
  YoY % 30.14% 1.77% -24.70% -50.82% -39.73% 17.97% -
  Horiz. % 34.87% 26.80% 26.33% 34.97% 71.10% 117.97% 100.00%
P/EPS 47.44 -167.63 85.20 58.66 461.29 220.59 109.88 -13.06%
  YoY % 128.30% -296.75% 45.24% -87.28% 109.12% 100.76% -
  Horiz. % 43.17% -152.56% 77.54% 53.39% 419.81% 200.76% 100.00%
EY 2.11 -0.60 1.17 1.70 0.22 0.45 0.91 15.04%
  YoY % 451.67% -151.28% -31.18% 672.73% -51.11% -50.55% -
  Horiz. % 231.87% -65.93% 128.57% 186.81% 24.18% 49.45% 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 0.45 0.79 1.02 1.11 1.08 1.67 1.47 -17.90%
  YoY % -43.04% -22.55% -8.11% 2.78% -35.33% 13.61% -
  Horiz. % 30.61% 53.74% 69.39% 75.51% 73.47% 113.61% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 18/02/20 22/02/19 13/02/18 23/02/17 25/02/16 27/02/15 26/02/14 -
Price 0.5600 0.8800 1.4500 1.9400 1.5700 2.2500 1.9800 -
P/RPS 6.69 4.51 5.72 10.02 16.72 25.27 22.44 -18.26%
  YoY % 48.34% -21.15% -42.91% -40.07% -33.83% 12.61% -
  Horiz. % 29.81% 20.10% 25.49% 44.65% 74.51% 112.61% 100.00%
P/EPS 42.51 -131.71 86.39 78.49 506.45 220.59 115.12 -15.29%
  YoY % 132.28% -252.46% 10.06% -84.50% 129.59% 91.62% -
  Horiz. % 36.93% -114.41% 75.04% 68.18% 439.93% 191.62% 100.00%
EY 2.35 -0.76 1.16 1.27 0.20 0.45 0.87 18.00%
  YoY % 409.21% -165.52% -8.66% 535.00% -55.56% -48.28% -
  Horiz. % 270.11% -87.36% 133.33% 145.98% 22.99% 51.72% 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 0.41 0.62 1.04 1.48 1.19 1.67 1.53 -19.70%
  YoY % -33.87% -40.38% -29.73% 24.37% -28.74% 9.15% -
  Horiz. % 26.80% 40.52% 67.97% 96.73% 77.78% 109.15% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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!
PARTNERS & BROKERS