[E&O] QoQ Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -1.9%
YoY- 556.16%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 981,265 934,953 738,638 693,756 704,764 647,870 485,174 59.99%
PBT 197,272 179,236 134,176 139,176 125,296 88,548 34,248 221.67%
Tax -81,011 -76,018 -46,614 -48,220 -34,380 -34,408 -18,934 163.78%
NP 116,261 103,217 87,562 90,956 90,916 54,140 15,314 286.75%
-
NP to SH 100,790 83,856 81,830 84,960 86,604 50,857 14,138 270.85%
-
Tax Rate 41.07% 42.41% 34.74% 34.65% 27.44% 38.86% 55.28% -
Total Cost 865,004 831,736 651,076 602,800 613,848 593,730 469,860 50.26%
-
Net Worth 1,847,395 1,833,084 1,809,237 1,757,357 1,696,332 1,646,938 1,628,394 8.78%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,847,395 1,833,084 1,809,237 1,757,357 1,696,332 1,646,938 1,628,394 8.78%
NOSH 1,326,706 1,326,706 1,326,706 1,264,285 1,256,542 1,262,319 1,262,321 3.37%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.85% 11.04% 11.85% 13.11% 12.90% 8.36% 3.16% -
ROE 5.46% 4.57% 4.52% 4.83% 5.11% 3.09% 0.87% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 75.42 71.41 55.93 54.87 56.09 51.53 38.44 56.78%
EPS 7.71 6.41 6.22 6.72 6.89 4.05 1.12 262.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.40 1.37 1.39 1.35 1.31 1.29 6.61%
Adjusted Per Share Value based on latest NOSH - 1,279,518
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 46.62 44.42 35.09 32.96 33.48 30.78 23.05 60.00%
EPS 4.79 3.98 3.89 4.04 4.11 2.42 0.67 271.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8776 0.8708 0.8595 0.8348 0.8059 0.7824 0.7736 8.78%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.42 1.43 1.58 1.70 1.93 1.45 1.68 -
P/RPS 1.88 2.00 2.82 3.10 3.44 2.81 4.37 -43.04%
P/EPS 18.33 22.33 25.50 25.30 28.00 35.84 150.00 -75.40%
EY 5.46 4.48 3.92 3.95 3.57 2.79 0.67 305.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 1.15 1.22 1.43 1.11 1.30 -16.06%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 13/02/18 14/11/17 29/08/17 23/05/17 23/02/17 17/11/16 -
Price 1.55 1.45 1.45 1.51 1.84 1.94 1.52 -
P/RPS 2.06 2.03 2.59 2.75 3.28 3.76 3.95 -35.23%
P/EPS 20.01 22.64 23.40 22.47 26.70 47.96 135.71 -72.12%
EY 5.00 4.42 4.27 4.45 3.75 2.09 0.74 257.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.04 1.06 1.09 1.36 1.48 1.18 -5.15%

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