Highlights

[E&O] YoY Quarter Result on 2017-03-31 [#4]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 23-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     55.95%    YoY -     436.63%
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.
 


 

243  264  499  1254 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.105+0.015 
 HSI-C7K 0.28+0.005 
 RSAWIT 0.335+0.035 
 MUDAJYA 0.43+0.01 
 TDM 0.29+0.015 
 HSI-H8F 0.22-0.03 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 MATANG 0.095+0.01 
 SANICHI 0.07+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers