[E&O] QoQ Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 70.29%
YoY- 132.86%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 934,953 738,638 693,756 704,764 647,870 485,174 653,248 26.91%
PBT 179,236 134,176 139,176 125,296 88,548 34,248 42,556 160.11%
Tax -76,018 -46,614 -48,220 -34,380 -34,408 -18,934 -27,308 97.51%
NP 103,217 87,562 90,956 90,916 54,140 15,314 15,248 256.59%
-
NP to SH 83,856 81,830 84,960 86,604 50,857 14,138 12,948 246.26%
-
Tax Rate 42.41% 34.74% 34.65% 27.44% 38.86% 55.28% 64.17% -
Total Cost 831,736 651,076 602,800 613,848 593,730 469,860 638,000 19.27%
-
Net Worth 1,833,084 1,809,237 1,757,357 1,696,332 1,646,938 1,628,394 1,630,949 8.07%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,833,084 1,809,237 1,757,357 1,696,332 1,646,938 1,628,394 1,630,949 8.07%
NOSH 1,326,706 1,326,706 1,264,285 1,256,542 1,262,319 1,262,321 1,245,000 4.31%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.04% 11.85% 13.11% 12.90% 8.36% 3.16% 2.33% -
ROE 4.57% 4.52% 4.83% 5.11% 3.09% 0.87% 0.79% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 71.41 55.93 54.87 56.09 51.53 38.44 52.47 22.74%
EPS 6.41 6.22 6.72 6.89 4.05 1.12 1.04 235.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.37 1.39 1.35 1.31 1.29 1.31 4.51%
Adjusted Per Share Value based on latest NOSH - 1,257,964
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 44.41 35.09 32.96 33.48 30.78 23.05 31.03 26.91%
EPS 3.98 3.89 4.04 4.11 2.42 0.67 0.62 244.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8708 0.8595 0.8348 0.8058 0.7824 0.7736 0.7748 8.07%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.43 1.58 1.70 1.93 1.45 1.68 1.66 -
P/RPS 2.00 2.82 3.10 3.44 2.81 4.37 3.16 -26.22%
P/EPS 22.33 25.50 25.30 28.00 35.84 150.00 159.62 -72.95%
EY 4.48 3.92 3.95 3.57 2.79 0.67 0.63 268.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.15 1.22 1.43 1.11 1.30 1.27 -13.56%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 14/11/17 29/08/17 23/05/17 23/02/17 17/11/16 25/08/16 -
Price 1.45 1.45 1.51 1.84 1.94 1.52 1.69 -
P/RPS 2.03 2.59 2.75 3.28 3.76 3.95 3.22 -26.41%
P/EPS 22.64 23.40 22.47 26.70 47.96 135.71 162.50 -73.02%
EY 4.42 4.27 4.45 3.75 2.09 0.74 0.62 269.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.06 1.09 1.36 1.48 1.18 1.29 -13.34%

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