Highlights

[E&O] YoY TTM 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 -     -7.49%    YoY -     380.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 920,076 634,936 415,223 536,144 432,183 651,356 399,665 14.89%
  YoY % 44.91% 52.91% -22.55% 24.05% -33.65% 62.98% -
  Horiz. % 230.21% 158.87% 103.89% 134.15% 108.14% 162.98% 100.00%
PBT 194,346 65,964 175,496 160,291 147,638 182,575 136,471 6.06%
  YoY % 194.62% -62.41% 9.49% 8.57% -19.14% 33.78% -
  Horiz. % 142.41% 48.34% 128.60% 117.45% 108.18% 133.78% 100.00%
Tax -65,613 -38,989 -21,781 -50,788 -41,996 -41,970 -38,355 9.35%
  YoY % -68.29% -79.00% 57.11% -20.94% -0.06% -9.43% -
  Horiz. % 171.07% 101.65% 56.79% 132.42% 109.49% 109.43% 100.00%
NP 128,733 26,975 153,715 109,503 105,642 140,605 98,116 4.63%
  YoY % 377.23% -82.45% 40.38% 3.65% -24.87% 43.30% -
  Horiz. % 131.20% 27.49% 156.67% 111.61% 107.67% 143.30% 100.00%
NP to SH 112,330 23,359 152,087 102,087 100,632 133,870 94,823 2.86%
  YoY % 380.89% -84.64% 48.98% 1.45% -24.83% 41.18% -
  Horiz. % 118.46% 24.63% 160.39% 107.66% 106.13% 141.18% 100.00%
Tax Rate 33.76 % 59.11 % 12.41 % 31.68 % 28.45 % 22.99 % 28.10 % 3.10%
  YoY % -42.89% 376.31% -60.83% 11.35% 23.75% -18.19% -
  Horiz. % 120.14% 210.36% 44.16% 112.74% 101.25% 81.81% 100.00%
Total Cost 791,343 607,961 261,508 426,641 326,541 510,751 301,549 17.43%
  YoY % 30.16% 132.48% -38.71% 30.65% -36.07% 69.38% -
  Horiz. % 262.43% 201.61% 86.72% 141.48% 108.29% 169.38% 100.00%
Net Worth 1,833,084 1,646,938 1,652,554 1,116,666 1,429,724 1,348,482 1,239,932 6.73%
  YoY % 11.30% -0.34% 47.99% -21.90% 6.02% 8.75% -
  Horiz. % 147.84% 132.82% 133.28% 90.06% 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 37,738 25,057 0 33,199 49,835 46,889 21,274 10.01%
  YoY % 50.61% 0.00% 0.00% -33.38% 6.28% 120.40% -
  Horiz. % 177.39% 117.78% 0.00% 156.05% 234.25% 220.40% 100.00%
Div Payout % 33.60 % 107.27 % - % 32.52 % 49.52 % 35.03 % 22.44 % 6.95%
  YoY % -68.68% 0.00% 0.00% -34.33% 41.36% 56.11% -
  Horiz. % 149.73% 478.03% 0.00% 144.92% 220.68% 156.11% 100.00%
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 1,116,666 1,429,724 1,348,482 1,239,932 6.73%
  YoY % 11.30% -0.34% 47.99% -21.90% 6.02% 8.75% -
  Horiz. % 147.84% 132.82% 133.28% 90.06% 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 13.99 % 4.25 % 37.02 % 20.42 % 24.44 % 21.59 % 24.55 % -8.94%
  YoY % 229.18% -88.52% 81.29% -16.45% 13.20% -12.06% -
  Horiz. % 56.99% 17.31% 150.79% 83.18% 99.55% 87.94% 100.00%
ROE 6.13 % 1.42 % 9.20 % 9.14 % 7.04 % 9.93 % 7.65 % -3.62%
  YoY % 331.69% -84.57% 0.66% 29.83% -29.10% 29.80% -
  Horiz. % 80.13% 18.56% 120.26% 119.48% 92.03% 129.80% 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 70.27 50.50 33.17 48.01 38.99 58.93 36.42 11.57%
  YoY % 39.15% 52.25% -30.91% 23.13% -33.84% 61.81% -
  Horiz. % 192.94% 138.66% 91.08% 131.82% 107.06% 161.81% 100.00%
EPS 8.58 1.86 12.15 9.14 9.08 12.11 8.64 -0.12%
  YoY % 361.29% -84.69% 32.93% 0.66% -25.02% 40.16% -
  Horiz. % 99.31% 21.53% 140.62% 105.79% 105.09% 140.16% 100.00%
DPS 2.88 2.00 0.00 3.00 4.50 4.25 1.94 6.80%
  YoY % 44.00% 0.00% 0.00% -33.33% 5.88% 119.07% -
  Horiz. % 148.45% 103.09% 0.00% 154.64% 231.96% 219.07% 100.00%
NAPS 1.4000 1.3100 1.3200 1.0000 1.2900 1.2200 1.1300 3.63%
  YoY % 6.87% -0.76% 32.00% -22.48% 5.74% 7.96% -
  Horiz. % 123.89% 115.93% 116.81% 88.50% 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 69.35 47.86 31.30 40.41 32.58 49.10 30.12 14.90%
  YoY % 44.90% 52.91% -22.54% 24.03% -33.65% 63.01% -
  Horiz. % 230.25% 158.90% 103.92% 134.16% 108.17% 163.01% 100.00%
EPS 8.47 1.76 11.46 7.69 7.59 10.09 7.15 2.86%
  YoY % 381.25% -84.64% 49.02% 1.32% -24.78% 41.12% -
  Horiz. % 118.46% 24.62% 160.28% 107.55% 106.15% 141.12% 100.00%
DPS 2.84 1.89 0.00 2.50 3.76 3.53 1.60 10.03%
  YoY % 50.26% 0.00% 0.00% -33.51% 6.52% 120.62% -
  Horiz. % 177.50% 118.12% 0.00% 156.25% 235.00% 220.62% 100.00%
NAPS 1.3817 1.2414 1.2456 0.8417 1.0776 1.0164 0.9346 6.73%
  YoY % 11.30% -0.34% 47.99% -21.89% 6.02% 8.75% -
  Horiz. % 147.84% 132.83% 133.28% 90.06% 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 2.04 2.87 4.31 4.69 4.85 2.65 3.84 -10.00%
  YoY % -28.92% -33.41% -8.10% -3.30% 83.02% -30.99% -
  Horiz. % 53.12% 74.74% 112.24% 122.14% 126.30% 69.01% 100.00%
P/EPS 16.67 78.04 11.77 24.61 20.82 12.88 16.20 0.48%
  YoY % -78.64% 563.04% -52.17% 18.20% 61.65% -20.49% -
  Horiz. % 102.90% 481.73% 72.65% 151.91% 128.52% 79.51% 100.00%
EY 6.00 1.28 8.50 4.06 4.80 7.76 6.17 -0.46%
  YoY % 368.75% -84.94% 109.36% -15.42% -38.14% 25.77% -
  Horiz. % 97.24% 20.75% 137.76% 65.80% 77.80% 125.77% 100.00%
DY 2.02 1.38 0.00 1.33 2.38 2.72 1.38 6.55%
  YoY % 46.38% 0.00% 0.00% -44.12% -12.50% 97.10% -
  Horiz. % 146.38% 100.00% 0.00% 96.38% 172.46% 197.10% 100.00%
P/NAPS 1.02 1.11 1.08 2.25 1.47 1.28 1.24 -3.20%
  YoY % -8.11% 2.78% -52.00% 53.06% 14.84% 3.23% -
  Horiz. % 82.26% 89.52% 87.10% 181.45% 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 2.06 3.84 4.73 4.69 5.08 2.63 4.31 -11.57%
  YoY % -46.35% -18.82% 0.85% -7.68% 93.16% -38.98% -
  Horiz. % 47.80% 89.10% 109.74% 108.82% 117.87% 61.02% 100.00%
P/EPS 16.90 104.41 12.92 24.61 21.81 12.80 18.17 -1.20%
  YoY % -83.81% 708.13% -47.50% 12.84% 70.39% -29.55% -
  Horiz. % 93.01% 574.63% 71.11% 135.44% 120.03% 70.45% 100.00%
EY 5.92 0.96 7.74 4.06 4.59 7.81 5.50 1.23%
  YoY % 516.67% -87.60% 90.64% -11.55% -41.23% 42.00% -
  Horiz. % 107.64% 17.45% 140.73% 73.82% 83.45% 142.00% 100.00%
DY 1.99 1.03 0.00 1.33 2.27 2.74 1.23 8.34%
  YoY % 93.20% 0.00% 0.00% -41.41% -17.15% 122.76% -
  Horiz. % 161.79% 83.74% 0.00% 108.13% 184.55% 222.76% 100.00%
P/NAPS 1.04 1.48 1.19 2.25 1.53 1.27 1.39 -4.72%
  YoY % -29.73% 24.37% -47.11% 47.06% 20.47% -8.63% -
  Horiz. % 74.82% 106.47% 85.61% 161.87% 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.
 


FEATURED EVENT
 

443  280  527  908 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 ARMADA 0.215-0.01 
 SAPNRG-WA 0.095-0.005 
 HSI-H4Y 0.23+0.02 
 HSI-C3W 0.34-0.04 
 AZRB 0.41+0.025 
 DNEX 0.325+0.01 
 HSI-C5D 0.325-0.025 
 EAH 0.02+0.005 
 SEACERA 0.325+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers