[E&O] QoQ Annualized Quarter Result on 30-Jun-2016 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -65.19%
YoY- -86.08%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 704,764 647,870 485,174 653,248 422,183 362,910 309,196 73.11%
PBT 125,296 88,548 34,248 42,556 54,755 73,080 102,038 14.65%
Tax -34,380 -34,408 -18,934 -27,308 -15,926 -3,657 -6,678 197.85%
NP 90,916 54,140 15,314 15,248 38,829 69,422 95,360 -3.12%
-
NP to SH 86,604 50,857 14,138 12,948 37,191 68,782 95,412 -6.24%
-
Tax Rate 27.44% 38.86% 55.28% 64.17% 29.09% 5.00% 6.54% -
Total Cost 613,848 593,730 469,860 638,000 383,354 293,488 213,836 101.85%
-
Net Worth 1,696,332 1,646,938 1,628,394 1,630,949 1,623,297 1,632,969 1,643,342 2.13%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - 24,783 - - -
Div Payout % - - - - 66.64% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,696,332 1,646,938 1,628,394 1,630,949 1,623,297 1,632,969 1,643,342 2.13%
NOSH 1,256,542 1,262,319 1,262,321 1,245,000 1,239,158 1,237,098 1,226,375 1.63%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 12.90% 8.36% 3.16% 2.33% 9.20% 19.13% 30.84% -
ROE 5.11% 3.09% 0.87% 0.79% 2.29% 4.21% 5.81% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 56.09 51.53 38.44 52.47 34.07 29.34 25.21 70.34%
EPS 6.89 4.05 1.12 1.04 3.00 5.56 7.78 -7.77%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.35 1.31 1.29 1.31 1.31 1.32 1.34 0.49%
Adjusted Per Share Value based on latest NOSH - 1,245,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 33.48 30.78 23.05 31.03 20.06 17.24 14.69 73.09%
EPS 4.11 2.42 0.67 0.62 1.77 3.27 4.53 -6.27%
DPS 0.00 0.00 0.00 0.00 1.18 0.00 0.00 -
NAPS 0.8058 0.7824 0.7736 0.7748 0.7711 0.7757 0.7807 2.13%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.93 1.45 1.68 1.66 1.65 1.43 1.58 -
P/RPS 3.44 2.81 4.37 3.16 4.84 4.87 6.27 -32.95%
P/EPS 28.00 35.84 150.00 159.62 54.98 25.72 20.31 23.84%
EY 3.57 2.79 0.67 0.63 1.82 3.89 4.92 -19.23%
DY 0.00 0.00 0.00 0.00 1.21 0.00 0.00 -
P/NAPS 1.43 1.11 1.30 1.27 1.26 1.08 1.18 13.65%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 23/02/17 17/11/16 25/08/16 26/05/16 25/02/16 27/11/15 -
Price 1.84 1.94 1.52 1.69 1.55 1.57 1.55 -
P/RPS 3.28 3.76 3.95 3.22 4.55 5.35 6.15 -34.20%
P/EPS 26.70 47.96 135.71 162.50 51.64 28.24 19.92 21.54%
EY 3.75 2.09 0.74 0.62 1.94 3.54 5.02 -17.65%
DY 0.00 0.00 0.00 0.00 1.29 0.00 0.00 -
P/NAPS 1.36 1.48 1.18 1.29 1.18 1.19 1.16 11.17%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment