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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 916,385 920,076 634,936 415,223 536,144 432,183 651,356 5.85%
  YoY % -0.40% 44.91% 52.91% -22.55% 24.05% -33.65% -
  Horiz. % 140.69% 141.26% 97.48% 63.75% 82.31% 66.35% 100.00%
PBT 159,848 194,346 65,964 175,496 160,291 147,638 182,575 -2.19%
  YoY % -17.75% 194.62% -62.41% 9.49% 8.57% -19.14% -
  Horiz. % 87.55% 106.45% 36.13% 96.12% 87.79% 80.86% 100.00%
Tax -84,318 -65,613 -38,989 -21,781 -50,788 -41,996 -41,970 12.32%
  YoY % -28.51% -68.29% -79.00% 57.11% -20.94% -0.06% -
  Horiz. % 200.90% 156.33% 92.90% 51.90% 121.01% 100.06% 100.00%
NP 75,530 128,733 26,975 153,715 109,503 105,642 140,605 -9.83%
  YoY % -41.33% 377.23% -82.45% 40.38% 3.65% -24.87% -
  Horiz. % 53.72% 91.56% 19.18% 109.32% 77.88% 75.13% 100.00%
NP to SH 62,049 112,330 23,359 152,087 102,087 100,632 133,870 -12.02%
  YoY % -44.76% 380.89% -84.64% 48.98% 1.45% -24.83% -
  Horiz. % 46.35% 83.91% 17.45% 113.61% 76.26% 75.17% 100.00%
Tax Rate 52.75 % 33.76 % 59.11 % 12.41 % 31.68 % 28.45 % 22.99 % 14.84%
  YoY % 56.25% -42.89% 376.31% -60.83% 11.35% 23.75% -
  Horiz. % 229.45% 146.85% 257.11% 53.98% 137.80% 123.75% 100.00%
Total Cost 840,855 791,343 607,961 261,508 426,641 326,541 510,751 8.66%
  YoY % 6.26% 30.16% 132.48% -38.71% 30.65% -36.07% -
  Horiz. % 164.63% 154.94% 119.03% 51.20% 83.53% 63.93% 100.00%
Net Worth 1,856,008 1,833,084 1,646,938 1,652,554 1,116,666 1,429,724 1,348,482 5.47%
  YoY % 1.25% 11.30% -0.34% 47.99% -21.90% 6.02% -
  Horiz. % 137.64% 135.94% 122.13% 122.55% 82.81% 106.02% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 0 37,738 25,057 0 33,199 49,835 46,889 -
  YoY % 0.00% 50.61% 0.00% 0.00% -33.38% 6.28% -
  Horiz. % 0.00% 80.48% 53.44% 0.00% 70.80% 106.28% 100.00%
Div Payout % - % 33.60 % 107.27 % - % 32.52 % 49.52 % 35.03 % -
  YoY % 0.00% -68.68% 0.00% 0.00% -34.33% 41.36% -
  Horiz. % 0.00% 95.92% 306.22% 0.00% 92.83% 141.36% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,856,008 1,833,084 1,646,938 1,652,554 1,116,666 1,429,724 1,348,482 5.47%
  YoY % 1.25% 11.30% -0.34% 47.99% -21.90% 6.02% -
  Horiz. % 137.64% 135.94% 122.13% 122.55% 82.81% 106.02% 100.00%
NOSH 1,316,318 1,309,346 1,257,205 1,251,935 1,116,666 1,108,313 1,105,313 2.95%
  YoY % 0.53% 4.15% 0.42% 12.11% 0.75% 0.27% -
  Horiz. % 119.09% 118.46% 113.74% 113.27% 101.03% 100.27% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.24 % 13.99 % 4.25 % 37.02 % 20.42 % 24.44 % 21.59 % -14.83%
  YoY % -41.10% 229.18% -88.52% 81.29% -16.45% 13.20% -
  Horiz. % 38.17% 64.80% 19.69% 171.47% 94.58% 113.20% 100.00%
ROE 3.34 % 6.13 % 1.42 % 9.20 % 9.14 % 7.04 % 9.93 % -16.60%
  YoY % -45.51% 331.69% -84.57% 0.66% 29.83% -29.10% -
  Horiz. % 33.64% 61.73% 14.30% 92.65% 92.04% 70.90% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 69.62 70.27 50.50 33.17 48.01 38.99 58.93 2.82%
  YoY % -0.92% 39.15% 52.25% -30.91% 23.13% -33.84% -
  Horiz. % 118.14% 119.24% 85.69% 56.29% 81.47% 66.16% 100.00%
EPS 4.71 8.58 1.86 12.15 9.14 9.08 12.11 -14.56%
  YoY % -45.10% 361.29% -84.69% 32.93% 0.66% -25.02% -
  Horiz. % 38.89% 70.85% 15.36% 100.33% 75.47% 74.98% 100.00%
DPS 0.00 2.88 2.00 0.00 3.00 4.50 4.25 -
  YoY % 0.00% 44.00% 0.00% 0.00% -33.33% 5.88% -
  Horiz. % 0.00% 67.76% 47.06% 0.00% 70.59% 105.88% 100.00%
NAPS 1.4100 1.4000 1.3100 1.3200 1.0000 1.2900 1.2200 2.44%
  YoY % 0.71% 6.87% -0.76% 32.00% -22.48% 5.74% -
  Horiz. % 115.57% 114.75% 107.38% 108.20% 81.97% 105.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 62.90 63.15 43.58 28.50 36.80 29.66 44.71 5.85%
  YoY % -0.40% 44.91% 52.91% -22.55% 24.07% -33.66% -
  Horiz. % 140.68% 141.24% 97.47% 63.74% 82.31% 66.34% 100.00%
EPS 4.26 7.71 1.60 10.44 7.01 6.91 9.19 -12.02%
  YoY % -44.75% 381.88% -84.67% 48.93% 1.45% -24.81% -
  Horiz. % 46.35% 83.90% 17.41% 113.60% 76.28% 75.19% 100.00%
DPS 0.00 2.59 1.72 0.00 2.28 3.42 3.22 -
  YoY % 0.00% 50.58% 0.00% 0.00% -33.33% 6.21% -
  Horiz. % 0.00% 80.43% 53.42% 0.00% 70.81% 106.21% 100.00%
NAPS 1.2739 1.2582 1.1304 1.1343 0.7664 0.9813 0.9256 5.46%
  YoY % 1.25% 11.31% -0.34% 48.00% -21.90% 6.02% -
  Horiz. % 137.63% 135.93% 122.13% 122.55% 82.80% 106.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.1200 1.4300 1.4500 1.4300 2.2500 1.8900 1.5600 -
P/RPS 1.61 2.04 2.87 4.31 4.69 4.85 2.65 -7.97%
  YoY % -21.08% -28.92% -33.41% -8.10% -3.30% 83.02% -
  Horiz. % 60.75% 76.98% 108.30% 162.64% 176.98% 183.02% 100.00%
P/EPS 23.76 16.67 78.04 11.77 24.61 20.82 12.88 10.74%
  YoY % 42.53% -78.64% 563.04% -52.17% 18.20% 61.65% -
  Horiz. % 184.47% 129.43% 605.90% 91.38% 191.07% 161.65% 100.00%
EY 4.21 6.00 1.28 8.50 4.06 4.80 7.76 -9.69%
  YoY % -29.83% 368.75% -84.94% 109.36% -15.42% -38.14% -
  Horiz. % 54.25% 77.32% 16.49% 109.54% 52.32% 61.86% 100.00%
DY 0.00 2.02 1.38 0.00 1.33 2.38 2.72 -
  YoY % 0.00% 46.38% 0.00% 0.00% -44.12% -12.50% -
  Horiz. % 0.00% 74.26% 50.74% 0.00% 48.90% 87.50% 100.00%
P/NAPS 0.79 1.02 1.11 1.08 2.25 1.47 1.28 -7.72%
  YoY % -22.55% -8.11% 2.78% -52.00% 53.06% 14.84% -
  Horiz. % 61.72% 79.69% 86.72% 84.38% 175.78% 114.84% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 13/02/18 23/02/17 25/02/16 27/02/15 26/02/14 25/02/13 -
Price 0.8800 1.4500 1.9400 1.5700 2.2500 1.9800 1.5500 -
P/RPS 1.26 2.06 3.84 4.73 4.69 5.08 2.63 -11.54%
  YoY % -38.83% -46.35% -18.82% 0.85% -7.68% 93.16% -
  Horiz. % 47.91% 78.33% 146.01% 179.85% 178.33% 193.16% 100.00%
P/EPS 18.67 16.90 104.41 12.92 24.61 21.81 12.80 6.49%
  YoY % 10.47% -83.81% 708.13% -47.50% 12.84% 70.39% -
  Horiz. % 145.86% 132.03% 815.70% 100.94% 192.27% 170.39% 100.00%
EY 5.36 5.92 0.96 7.74 4.06 4.59 7.81 -6.08%
  YoY % -9.46% 516.67% -87.60% 90.64% -11.55% -41.23% -
  Horiz. % 68.63% 75.80% 12.29% 99.10% 51.98% 58.77% 100.00%
DY 0.00 1.99 1.03 0.00 1.33 2.27 2.74 -
  YoY % 0.00% 93.20% 0.00% 0.00% -41.41% -17.15% -
  Horiz. % 0.00% 72.63% 37.59% 0.00% 48.54% 82.85% 100.00%
P/NAPS 0.62 1.04 1.48 1.19 2.25 1.53 1.27 -11.26%
  YoY % -40.38% -29.73% 24.37% -47.11% 47.06% 20.47% -
  Horiz. % 48.82% 81.89% 116.54% 93.70% 177.17% 120.47% 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.
 


 

162  226  497  1440 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.02 
 ARMADA 0.31+0.005 
 SAPNRG-WA 0.12+0.005 
 MNC 0.100.00 
 GPACKET-WB 0.26+0.005 
 KNM 0.39+0.015 
 HIBISCS 1.01+0.055 
 KNM-WB 0.195+0.015 
 HSI-C7E 0.23-0.065 
 PA 0.055+0.005 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers