Highlights

[E&O] YoY TTM Result on 2016-12-31 [#3]

Stock [E&O]: EASTERN & ORIENTAL BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     777.86%    YoY -     -84.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 640,551 916,385 920,076 634,936 415,223 536,144 432,183 6.77%
  YoY % -30.10% -0.40% 44.91% 52.91% -22.55% 24.05% -
  Horiz. % 148.21% 212.04% 212.89% 146.91% 96.08% 124.05% 100.00%
PBT 99,214 159,848 194,346 65,964 175,496 160,291 147,638 -6.41%
  YoY % -37.93% -17.75% 194.62% -62.41% 9.49% 8.57% -
  Horiz. % 67.20% 108.27% 131.64% 44.68% 118.87% 108.57% 100.00%
Tax -51,883 -84,318 -65,613 -38,989 -21,781 -50,788 -41,996 3.58%
  YoY % 38.47% -28.51% -68.29% -79.00% 57.11% -20.94% -
  Horiz. % 123.54% 200.78% 156.24% 92.84% 51.86% 120.94% 100.00%
NP 47,331 75,530 128,733 26,975 153,715 109,503 105,642 -12.52%
  YoY % -37.33% -41.33% 377.23% -82.45% 40.38% 3.65% -
  Horiz. % 44.80% 71.50% 121.86% 25.53% 145.51% 103.65% 100.00%
NP to SH 46,304 62,049 112,330 23,359 152,087 102,087 100,632 -12.13%
  YoY % -25.38% -44.76% 380.89% -84.64% 48.98% 1.45% -
  Horiz. % 46.01% 61.66% 111.62% 23.21% 151.13% 101.45% 100.00%
Tax Rate 52.29 % 52.75 % 33.76 % 59.11 % 12.41 % 31.68 % 28.45 % 10.67%
  YoY % -0.87% 56.25% -42.89% 376.31% -60.83% 11.35% -
  Horiz. % 183.80% 185.41% 118.66% 207.77% 43.62% 111.35% 100.00%
Total Cost 593,220 840,855 791,343 607,961 261,508 426,641 326,541 10.46%
  YoY % -29.45% 6.26% 30.16% 132.48% -38.71% 30.65% -
  Horiz. % 181.67% 257.50% 242.34% 186.18% 80.08% 130.65% 100.00%
Net Worth 1,964,497 1,856,008 1,833,084 1,646,938 1,652,554 1,116,666 1,429,724 5.44%
  YoY % 5.85% 1.25% 11.30% -0.34% 47.99% -21.90% -
  Horiz. % 137.40% 129.82% 128.21% 115.19% 115.59% 78.10% 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 40,415 0 37,738 25,057 0 33,199 49,835 -3.43%
  YoY % 0.00% 0.00% 50.61% 0.00% 0.00% -33.38% -
  Horiz. % 81.10% 0.00% 75.73% 50.28% 0.00% 66.62% 100.00%
Div Payout % 87.28 % - % 33.60 % 107.27 % - % 32.52 % 49.52 % 9.90%
  YoY % 0.00% 0.00% -68.68% 0.00% 0.00% -34.33% -
  Horiz. % 176.25% 0.00% 67.85% 216.62% 0.00% 65.67% 100.00%
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 1,116,666 1,429,724 5.44%
  YoY % 5.85% 1.25% 11.30% -0.34% 47.99% -21.90% -
  Horiz. % 137.40% 129.82% 128.21% 115.19% 115.59% 78.10% 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 7.39 % 8.24 % 13.99 % 4.25 % 37.02 % 20.42 % 24.44 % -18.07%
  YoY % -10.32% -41.10% 229.18% -88.52% 81.29% -16.45% -
  Horiz. % 30.24% 33.72% 57.24% 17.39% 151.47% 83.55% 100.00%
ROE 2.36 % 3.34 % 6.13 % 1.42 % 9.20 % 9.14 % 7.04 % -16.65%
  YoY % -29.34% -45.51% 331.69% -84.57% 0.66% 29.83% -
  Horiz. % 33.52% 47.44% 87.07% 20.17% 130.68% 129.83% 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 45.00 69.62 70.27 50.50 33.17 48.01 38.99 2.42%
  YoY % -35.36% -0.92% 39.15% 52.25% -30.91% 23.13% -
  Horiz. % 115.41% 178.56% 180.23% 129.52% 85.07% 123.13% 100.00%
EPS 3.25 4.71 8.58 1.86 12.15 9.14 9.08 -15.73%
  YoY % -31.00% -45.10% 361.29% -84.69% 32.93% 0.66% -
  Horiz. % 35.79% 51.87% 94.49% 20.48% 133.81% 100.66% 100.00%
DPS 2.84 0.00 2.88 2.00 0.00 3.00 4.50 -7.38%
  YoY % 0.00% 0.00% 44.00% 0.00% 0.00% -33.33% -
  Horiz. % 63.11% 0.00% 64.00% 44.44% 0.00% 66.67% 100.00%
NAPS 1.3800 1.4100 1.4000 1.3100 1.3200 1.0000 1.2900 1.13%
  YoY % -2.13% 0.71% 6.87% -0.76% 32.00% -22.48% -
  Horiz. % 106.98% 109.30% 108.53% 101.55% 102.33% 77.52% 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 43.97 62.90 63.15 43.58 28.50 36.80 29.66 6.78%
  YoY % -30.10% -0.40% 44.91% 52.91% -22.55% 24.07% -
  Horiz. % 148.25% 212.07% 212.91% 146.93% 96.09% 124.07% 100.00%
EPS 3.18 4.26 7.71 1.60 10.44 7.01 6.91 -12.13%
  YoY % -25.35% -44.75% 381.88% -84.67% 48.93% 1.45% -
  Horiz. % 46.02% 61.65% 111.58% 23.15% 151.09% 101.45% 100.00%
DPS 2.77 0.00 2.59 1.72 0.00 2.28 3.42 -3.45%
  YoY % 0.00% 0.00% 50.58% 0.00% 0.00% -33.33% -
  Horiz. % 80.99% 0.00% 75.73% 50.29% 0.00% 66.67% 100.00%
NAPS 1.3484 1.2739 1.2582 1.1304 1.1343 0.7664 0.9813 5.44%
  YoY % 5.85% 1.25% 11.31% -0.34% 48.00% -21.90% -
  Horiz. % 137.41% 129.82% 128.22% 115.19% 115.59% 78.10% 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 1.39 1.61 2.04 2.87 4.31 4.69 4.85 -18.79%
  YoY % -13.66% -21.08% -28.92% -33.41% -8.10% -3.30% -
  Horiz. % 28.66% 33.20% 42.06% 59.18% 88.87% 96.70% 100.00%
P/EPS 19.21 23.76 16.67 78.04 11.77 24.61 20.82 -1.33%
  YoY % -19.15% 42.53% -78.64% 563.04% -52.17% 18.20% -
  Horiz. % 92.27% 114.12% 80.07% 374.83% 56.53% 118.20% 100.00%
EY 5.20 4.21 6.00 1.28 8.50 4.06 4.80 1.34%
  YoY % 23.52% -29.83% 368.75% -84.94% 109.36% -15.42% -
  Horiz. % 108.33% 87.71% 125.00% 26.67% 177.08% 84.58% 100.00%
DY 4.54 0.00 2.02 1.38 0.00 1.33 2.38 11.36%
  YoY % 0.00% 0.00% 46.38% 0.00% 0.00% -44.12% -
  Horiz. % 190.76% 0.00% 84.87% 57.98% 0.00% 55.88% 100.00%
P/NAPS 0.45 0.79 1.02 1.11 1.08 2.25 1.47 -17.90%
  YoY % -43.04% -22.55% -8.11% 2.78% -52.00% 53.06% -
  Horiz. % 30.61% 53.74% 69.39% 75.51% 73.47% 153.06% 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 0.6000 0.8800 1.4500 1.9400 1.5700 2.2500 1.9800 -
P/RPS 1.33 1.26 2.06 3.84 4.73 4.69 5.08 -20.01%
  YoY % 5.56% -38.83% -46.35% -18.82% 0.85% -7.68% -
  Horiz. % 26.18% 24.80% 40.55% 75.59% 93.11% 92.32% 100.00%
P/EPS 18.45 18.67 16.90 104.41 12.92 24.61 21.81 -2.75%
  YoY % -1.18% 10.47% -83.81% 708.13% -47.50% 12.84% -
  Horiz. % 84.59% 85.60% 77.49% 478.73% 59.24% 112.84% 100.00%
EY 5.42 5.36 5.92 0.96 7.74 4.06 4.59 2.81%
  YoY % 1.12% -9.46% 516.67% -87.60% 90.64% -11.55% -
  Horiz. % 118.08% 116.78% 128.98% 20.92% 168.63% 88.45% 100.00%
DY 4.73 0.00 1.99 1.03 0.00 1.33 2.27 13.01%
  YoY % 0.00% 0.00% 93.20% 0.00% 0.00% -41.41% -
  Horiz. % 208.37% 0.00% 87.67% 45.37% 0.00% 58.59% 100.00%
P/NAPS 0.43 0.62 1.04 1.48 1.19 2.25 1.53 -19.06%
  YoY % -30.65% -40.38% -29.73% 24.37% -47.11% 47.06% -
  Horiz. % 28.10% 40.52% 67.97% 96.73% 77.78% 147.06% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS