[E&O] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 1261.62%
YoY- 286.42%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 418,554 341,652 318,070 337,026 343,140 306,200 140,496 106.90%
PBT 156,666 143,340 55,988 57,293 20,948 12,696 82,792 52.92%
Tax -20,160 4,120 -4,212 -10,633 -13,880 -9,276 -14,665 23.61%
NP 136,506 147,460 51,776 46,660 7,068 3,420 68,127 58.86%
-
NP to SH 125,376 131,816 44,545 37,938 -3,266 -6,596 64,068 56.38%
-
Tax Rate 12.87% -2.87% 7.52% 18.56% 66.26% 73.06% 17.71% -
Total Cost 282,048 194,192 266,294 290,366 336,072 302,780 72,369 147.45%
-
Net Worth 1,897,087 2,056,068 1,793,529 1,784,909 1,755,886 1,755,886 1,755,886 5.28%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,897,087 2,056,068 1,793,529 1,784,909 1,755,886 1,755,886 1,755,886 5.28%
NOSH 1,739,913 1,550,676 1,476,738 1,476,738 1,476,738 1,476,738 1,476,738 11.54%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 32.61% 43.16% 16.28% 13.84% 2.06% 1.12% 48.49% -
ROE 6.61% 6.41% 2.48% 2.13% -0.19% -0.38% 3.65% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 25.81 22.43 21.81 23.22 23.65 21.10 9.68 92.16%
EPS 7.98 8.64 3.07 2.61 -0.22 -0.44 4.45 47.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.35 1.23 1.23 1.21 1.21 1.21 -2.21%
Adjusted Per Share Value based on latest NOSH - 1,476,738
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 20.43 16.67 15.52 16.45 16.75 14.94 6.86 106.85%
EPS 6.12 6.43 2.17 1.85 -0.16 -0.32 3.13 56.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9258 1.0034 0.8752 0.871 0.8569 0.8569 0.8569 5.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.67 0.305 0.32 0.41 0.44 0.49 0.525 -
P/RPS 2.60 1.36 1.47 1.77 1.86 2.32 5.42 -38.69%
P/EPS 8.66 3.52 10.48 15.68 -195.50 -107.80 11.89 -19.03%
EY 11.54 28.38 9.55 6.38 -0.51 -0.93 8.41 23.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.23 0.26 0.33 0.36 0.40 0.43 20.65%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 23/08/23 31/05/23 22/02/23 22/11/22 24/08/22 25/05/22 -
Price 0.61 0.445 0.32 0.305 0.415 0.48 0.515 -
P/RPS 2.36 1.98 1.47 1.31 1.76 2.27 5.32 -41.80%
P/EPS 7.89 5.14 10.48 11.67 -184.39 -105.60 11.66 -22.90%
EY 12.68 19.45 9.55 8.57 -0.54 -0.95 8.57 29.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.33 0.26 0.25 0.34 0.40 0.43 13.49%

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