Highlights

[E&O] YoY Quarter Result on 2016-03-31 [#4]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -470.94%    YoY -     -114.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 249,985 280,050 218,861 150,000 143,040 229,687 164,729 7.20%
  YoY % -10.74% 27.96% 45.91% 4.87% -37.72% 39.43% -
  Horiz. % 151.76% 170.01% 132.86% 91.06% 86.83% 139.43% 100.00%
PBT 65,412 62,845 58,885 -55 120,686 78,841 59,306 1.65%
  YoY % 4.08% 6.72% 107,163.63% -100.05% 53.08% 32.94% -
  Horiz. % 110.30% 105.97% 99.29% -0.09% 203.50% 132.94% 100.00%
Tax -25,438 -23,997 -8,574 -13,183 -19,038 -24,356 -18,963 5.02%
  YoY % -6.00% -179.88% 34.96% 30.75% 21.83% -28.44% -
  Horiz. % 134.15% 126.55% 45.21% 69.52% 100.40% 128.44% 100.00%
NP 39,974 38,848 50,311 -13,238 101,648 54,485 40,343 -0.15%
  YoY % 2.90% -22.78% 480.05% -113.02% 86.56% 35.05% -
  Horiz. % 99.09% 96.29% 124.71% -32.81% 251.96% 135.05% 100.00%
NP to SH 38,215 37,898 48,461 -14,396 100,500 50,499 37,892 0.14%
  YoY % 0.84% -21.80% 436.63% -114.32% 99.01% 33.27% -
  Horiz. % 100.85% 100.02% 127.89% -37.99% 265.23% 133.27% 100.00%
Tax Rate 38.89 % 38.18 % 14.56 % - % 15.77 % 30.89 % 31.97 % 3.32%
  YoY % 1.86% 162.23% 0.00% 0.00% -48.95% -3.38% -
  Horiz. % 121.65% 119.42% 45.54% 0.00% 49.33% 96.62% 100.00%
Total Cost 210,011 241,202 168,550 163,238 41,392 175,202 124,386 9.12%
  YoY % -12.93% 43.10% 3.25% 294.37% -76.37% 40.85% -
  Horiz. % 168.84% 193.91% 135.51% 131.24% 33.28% 140.85% 100.00%
Net Worth 1,886,072 1,847,395 1,698,251 1,641,274 1,601,856 1,471,857 1,395,404 5.15%
  YoY % 2.09% 8.78% 3.47% 2.46% 8.83% 5.48% -
  Horiz. % 135.16% 132.39% 121.70% 117.62% 114.80% 105.48% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 40,415 - - 25,057 - 33,199 49,835 -3.43%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.38% -
  Horiz. % 81.10% 0.00% 0.00% 50.28% 0.00% 66.62% 100.00%
Div Payout % 105.76 % - % - % - % - % 65.74 % 131.52 % -3.57%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.02% -
  Horiz. % 80.41% 0.00% 0.00% 0.00% 0.00% 49.98% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,886,072 1,847,395 1,698,251 1,641,274 1,601,856 1,471,857 1,395,404 5.15%
  YoY % 2.09% 8.78% 3.47% 2.46% 8.83% 5.48% -
  Horiz. % 135.16% 132.39% 121.70% 117.62% 114.80% 105.48% 100.00%
NOSH 1,347,195 1,300,983 1,257,964 1,252,881 1,222,791 1,106,659 1,107,463 3.32%
  YoY % 3.55% 3.42% 0.41% 2.46% 10.49% -0.07% -
  Horiz. % 121.65% 117.47% 113.59% 113.13% 110.41% 99.93% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 15.99 % 13.87 % 22.99 % -8.83 % 71.06 % 23.72 % 24.49 % -6.86%
  YoY % 15.28% -39.67% 360.36% -112.43% 199.58% -3.14% -
  Horiz. % 65.29% 56.64% 93.88% -36.06% 290.16% 96.86% 100.00%
ROE 2.03 % 2.05 % 2.85 % -0.88 % 6.27 % 3.43 % 2.72 % -4.76%
  YoY % -0.98% -28.07% 423.86% -114.04% 82.80% 26.10% -
  Horiz. % 74.63% 75.37% 104.78% -32.35% 230.51% 126.10% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 18.56 21.53 17.40 11.97 11.70 20.75 14.87 3.76%
  YoY % -13.79% 23.74% 45.36% 2.31% -43.61% 39.54% -
  Horiz. % 124.82% 144.79% 117.01% 80.50% 78.68% 139.54% 100.00%
EPS 2.84 2.91 3.85 -1.15 8.22 4.57 3.43 -3.10%
  YoY % -2.41% -24.42% 434.78% -113.99% 79.87% 33.24% -
  Horiz. % 82.80% 84.84% 112.24% -33.53% 239.65% 133.24% 100.00%
DPS 3.00 0.00 0.00 2.00 0.00 3.00 4.50 -6.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 66.67% 0.00% 0.00% 44.44% 0.00% 66.67% 100.00%
NAPS 1.4000 1.4200 1.3500 1.3100 1.3100 1.3300 1.2600 1.77%
  YoY % -1.41% 5.19% 3.05% 0.00% -1.50% 5.56% -
  Horiz. % 111.11% 112.70% 107.14% 103.97% 103.97% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 17.16 19.22 15.02 10.30 9.82 15.77 11.31 7.19%
  YoY % -10.72% 27.96% 45.83% 4.89% -37.73% 39.43% -
  Horiz. % 151.72% 169.94% 132.80% 91.07% 86.83% 139.43% 100.00%
EPS 2.62 2.60 3.33 -0.99 6.90 3.47 2.60 0.13%
  YoY % 0.77% -21.92% 436.36% -114.35% 98.85% 33.46% -
  Horiz. % 100.77% 100.00% 128.08% -38.08% 265.38% 133.46% 100.00%
DPS 2.77 0.00 0.00 1.72 0.00 2.28 3.42 -3.45%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 80.99% 0.00% 0.00% 50.29% 0.00% 66.67% 100.00%
NAPS 1.2945 1.2680 1.1656 1.1265 1.0995 1.0102 0.9578 5.15%
  YoY % 2.09% 8.79% 3.47% 2.46% 8.84% 5.47% -
  Horiz. % 135.15% 132.39% 121.70% 117.61% 114.79% 105.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.9050 1.4200 1.9300 1.6500 2.0000 2.1200 1.5800 -
P/RPS 4.88 6.60 11.09 13.78 17.10 10.21 10.62 -12.15%
  YoY % -26.06% -40.49% -19.52% -19.42% 67.48% -3.86% -
  Horiz. % 45.95% 62.15% 104.43% 129.76% 161.02% 96.14% 100.00%
P/EPS 31.90 48.75 50.10 -143.60 24.33 46.46 46.18 -5.98%
  YoY % -34.56% -2.69% 134.89% -690.22% -47.63% 0.61% -
  Horiz. % 69.08% 105.57% 108.49% -310.96% 52.69% 100.61% 100.00%
EY 3.13 2.05 2.00 -0.70 4.11 2.15 2.17 6.29%
  YoY % 52.68% 2.50% 385.71% -117.03% 91.16% -0.92% -
  Horiz. % 144.24% 94.47% 92.17% -32.26% 189.40% 99.08% 100.00%
DY 3.31 0.00 0.00 1.21 0.00 1.42 2.85 2.52%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.18% -
  Horiz. % 116.14% 0.00% 0.00% 42.46% 0.00% 49.82% 100.00%
P/NAPS 0.65 1.00 1.43 1.26 1.53 1.59 1.25 -10.32%
  YoY % -35.00% -30.07% 13.49% -17.65% -3.77% 27.20% -
  Horiz. % 52.00% 80.00% 114.40% 100.80% 122.40% 127.20% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 25/05/18 23/05/17 26/05/16 25/05/15 23/05/14 27/05/13 -
Price 0.8100 1.5500 1.8400 1.5500 1.8300 2.3200 2.0800 -
P/RPS 4.37 7.20 10.58 12.95 15.64 11.18 13.98 -17.61%
  YoY % -39.31% -31.95% -18.30% -17.20% 39.89% -20.03% -
  Horiz. % 31.26% 51.50% 75.68% 92.63% 111.87% 79.97% 100.00%
P/EPS 28.55 53.21 47.76 -134.90 22.27 50.84 60.79 -11.83%
  YoY % -46.34% 11.41% 135.40% -705.75% -56.20% -16.37% -
  Horiz. % 46.96% 87.53% 78.57% -221.91% 36.63% 83.63% 100.00%
EY 3.50 1.88 2.09 -0.74 4.49 1.97 1.64 13.46%
  YoY % 86.17% -10.05% 382.43% -116.48% 127.92% 20.12% -
  Horiz. % 213.41% 114.63% 127.44% -45.12% 273.78% 120.12% 100.00%
DY 3.70 0.00 0.00 1.29 0.00 1.29 2.16 9.38%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.28% -
  Horiz. % 171.30% 0.00% 0.00% 59.72% 0.00% 59.72% 100.00%
P/NAPS 0.58 1.09 1.36 1.18 1.40 1.74 1.65 -15.98%
  YoY % -46.79% -19.85% 15.25% -15.71% -19.54% 5.45% -
  Horiz. % 35.15% 66.06% 82.42% 71.52% 84.85% 105.45% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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