[E&O] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 150.56%
YoY- -66.51%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 258,010 280,448 486,802 520,754 542,832 538,352 886,320 -55.97%
PBT 25,930 16,084 -155,610 45,069 19,272 49,792 161,898 -70.40%
Tax -23,534 -30,064 -36,728 -35,260 -38,128 -36,816 -85,534 -57.59%
NP 2,396 -13,980 -192,338 9,809 -18,856 12,976 76,364 -89.98%
-
NP to SH 2,242 -13,312 -195,942 10,785 -21,332 6,800 61,918 -88.98%
-
Tax Rate 90.76% 186.92% - 78.24% 197.84% 73.94% 52.83% -
Total Cost 255,614 294,428 679,140 510,945 561,688 525,376 809,956 -53.54%
-
Net Worth 1,760,559 1,747,221 1,761,543 1,964,497 1,948,266 2,005,561 1,886,072 -4.47%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 14,321 - - - 40,415 -
Div Payout % - - 0.00% - - - 65.27% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,760,559 1,747,221 1,761,543 1,964,497 1,948,266 2,005,561 1,886,072 -4.47%
NOSH 1,456,941 1,456,941 1,456,941 1,456,941 1,456,941 1,456,936 1,456,936 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.93% -4.98% -39.51% 1.88% -3.47% 2.41% 8.62% -
ROE 0.13% -0.76% -11.12% 0.55% -1.09% 0.34% 3.28% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.03 19.58 33.99 36.58 37.89 37.58 65.79 -57.70%
EPS 0.16 -0.92 -13.68 0.75 -1.48 0.48 4.70 -89.43%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.00 -
NAPS 1.23 1.22 1.23 1.38 1.36 1.40 1.40 -8.24%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.26 11.15 19.36 20.71 21.59 21.41 35.25 -55.98%
EPS 0.09 -0.53 -7.79 0.43 -0.85 0.27 2.46 -88.91%
DPS 0.00 0.00 0.57 0.00 0.00 0.00 1.61 -
NAPS 0.7001 0.6948 0.7005 0.7812 0.7748 0.7975 0.75 -4.47%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.385 0.395 0.37 0.625 0.66 0.795 0.905 -
P/RPS 2.14 2.02 1.09 1.71 1.74 2.12 1.38 33.86%
P/EPS 245.79 -42.50 -2.70 82.49 -44.32 167.48 19.69 435.65%
EY 0.41 -2.35 -36.98 1.21 -2.26 0.60 5.08 -81.23%
DY 0.00 0.00 2.70 0.00 0.00 0.00 3.31 -
P/NAPS 0.31 0.32 0.30 0.45 0.49 0.57 0.65 -38.87%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 27/08/20 29/06/20 18/02/20 28/11/19 27/08/19 24/05/19 -
Price 0.395 0.415 0.40 0.56 0.57 0.785 0.81 -
P/RPS 2.19 2.12 1.18 1.53 1.50 2.09 1.23 46.74%
P/EPS 252.18 -44.65 -2.92 73.91 -38.28 165.37 17.62 486.63%
EY 0.40 -2.24 -34.20 1.35 -2.61 0.60 5.67 -82.84%
DY 0.00 0.00 2.50 0.00 0.00 0.00 3.70 -
P/NAPS 0.32 0.34 0.33 0.41 0.42 0.56 0.58 -32.65%

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