[E&O] QoQ Annualized Quarter Result on 30-Jun-2018 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -43.96%
YoY- -33.52%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 886,320 848,446 758,766 799,980 981,265 934,953 738,638 12.93%
PBT 161,898 129,337 123,504 118,180 197,272 179,236 134,176 13.35%
Tax -85,534 -80,428 -52,214 -56,352 -81,011 -76,018 -46,614 49.93%
NP 76,364 48,909 71,290 61,828 116,261 103,217 87,562 -8.72%
-
NP to SH 61,918 32,201 65,892 56,480 100,790 83,856 81,830 -16.97%
-
Tax Rate 52.83% 62.18% 42.28% 47.68% 41.07% 42.41% 34.74% -
Total Cost 809,956 799,537 687,476 738,152 865,004 831,736 651,076 15.68%
-
Net Worth 1,886,072 1,856,008 1,854,507 1,855,274 1,847,395 1,833,084 1,809,237 2.81%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 40,415 - - - - - - -
Div Payout % 65.27% - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,886,072 1,856,008 1,854,507 1,855,274 1,847,395 1,833,084 1,809,237 2.81%
NOSH 1,456,936 1,326,706 1,326,706 1,326,706 1,326,706 1,326,706 1,326,706 6.44%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 8.62% 5.76% 9.40% 7.73% 11.85% 11.04% 11.85% -
ROE 3.28% 1.73% 3.55% 3.04% 5.46% 4.57% 4.52% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 65.79 64.46 58.10 61.66 75.42 71.41 55.93 11.44%
EPS 4.70 2.47 5.06 4.36 7.71 6.41 6.22 -17.05%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.41 1.42 1.43 1.42 1.40 1.37 1.45%
Adjusted Per Share Value based on latest NOSH - 1,326,706
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 42.11 40.31 36.05 38.00 46.62 44.42 35.09 12.94%
EPS 2.94 1.53 3.13 2.68 4.79 3.98 3.89 -17.04%
DPS 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.896 0.8817 0.881 0.8814 0.8776 0.8708 0.8595 2.81%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.905 1.12 1.32 1.57 1.42 1.43 1.58 -
P/RPS 1.38 1.74 2.27 2.55 1.88 2.00 2.82 -37.92%
P/EPS 19.69 45.78 26.16 36.06 18.33 22.33 25.50 -15.84%
EY 5.08 2.18 3.82 2.77 5.46 4.48 3.92 18.88%
DY 3.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.79 0.93 1.10 1.00 1.02 1.15 -31.66%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 22/02/19 09/11/18 20/08/18 25/05/18 13/02/18 14/11/17 -
Price 0.81 0.88 1.12 1.52 1.55 1.45 1.45 -
P/RPS 1.23 1.37 1.93 2.47 2.06 2.03 2.59 -39.15%
P/EPS 17.62 35.97 22.20 34.92 20.01 22.64 23.40 -17.24%
EY 5.67 2.78 4.50 2.86 5.00 4.42 4.27 20.83%
DY 3.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.79 1.06 1.09 1.04 1.06 -33.12%

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