[E&O] QoQ Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
09-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 16.66%
YoY- -19.48%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 538,352 886,320 848,446 758,766 799,980 981,265 934,953 -30.85%
PBT 49,792 161,898 129,337 123,504 118,180 197,272 179,236 -57.52%
Tax -36,816 -85,534 -80,428 -52,214 -56,352 -81,011 -76,018 -38.41%
NP 12,976 76,364 48,909 71,290 61,828 116,261 103,217 -74.99%
-
NP to SH 6,800 61,918 32,201 65,892 56,480 100,790 83,856 -81.35%
-
Tax Rate 73.94% 52.83% 62.18% 42.28% 47.68% 41.07% 42.41% -
Total Cost 525,376 809,956 799,537 687,476 738,152 865,004 831,736 -26.44%
-
Net Worth 2,005,561 1,886,072 1,856,008 1,854,507 1,855,274 1,847,395 1,833,084 6.19%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 40,415 - - - - - -
Div Payout % - 65.27% - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,005,561 1,886,072 1,856,008 1,854,507 1,855,274 1,847,395 1,833,084 6.19%
NOSH 1,456,936 1,456,936 1,326,706 1,326,706 1,326,706 1,326,706 1,326,706 6.45%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.41% 8.62% 5.76% 9.40% 7.73% 11.85% 11.04% -
ROE 0.34% 3.28% 1.73% 3.55% 3.04% 5.46% 4.57% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 37.58 65.79 64.46 58.10 61.66 75.42 71.41 -34.89%
EPS 0.48 4.70 2.47 5.06 4.36 7.71 6.41 -82.31%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.40 1.41 1.42 1.43 1.42 1.40 0.00%
Adjusted Per Share Value based on latest NOSH - 1,326,706
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 25.57 42.10 40.30 36.04 38.00 46.61 44.41 -30.86%
EPS 0.32 2.94 1.53 3.13 2.68 4.79 3.98 -81.45%
DPS 0.00 1.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9527 0.896 0.8817 0.881 0.8813 0.8776 0.8708 6.19%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.795 0.905 1.12 1.32 1.57 1.42 1.43 -
P/RPS 2.12 1.38 1.74 2.27 2.55 1.88 2.00 3.97%
P/EPS 167.48 19.69 45.78 26.16 36.06 18.33 22.33 284.57%
EY 0.60 5.08 2.18 3.82 2.77 5.46 4.48 -73.91%
DY 0.00 3.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.79 0.93 1.10 1.00 1.02 -32.22%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 24/05/19 22/02/19 09/11/18 20/08/18 25/05/18 13/02/18 -
Price 0.785 0.81 0.88 1.12 1.52 1.55 1.45 -
P/RPS 2.09 1.23 1.37 1.93 2.47 2.06 2.03 1.96%
P/EPS 165.37 17.62 35.97 22.20 34.92 20.01 22.64 277.83%
EY 0.60 5.67 2.78 4.50 2.86 5.00 4.42 -73.68%
DY 0.00 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.62 0.79 1.06 1.09 1.04 -33.88%

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