[E&O] QoQ Annualized Quarter Result on 31-Mar-2022 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 414.82%
YoY- 187.48%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 337,026 343,140 306,200 140,496 111,713 120,812 106,120 115.60%
PBT 57,293 20,948 12,696 82,792 -7,245 -28,202 -21,948 -
Tax -10,633 -13,880 -9,276 -14,665 -9,369 -12,862 -10,932 -1.82%
NP 46,660 7,068 3,420 68,127 -16,614 -41,064 -32,880 -
-
NP to SH 37,938 -3,266 -6,596 64,068 -20,350 -46,176 -36,392 -
-
Tax Rate 18.56% 66.26% 73.06% 17.71% - - - -
Total Cost 290,366 336,072 302,780 72,369 128,327 161,876 139,000 63.19%
-
Net Worth 1,784,909 1,755,886 1,755,886 1,755,886 1,661,229 1,646,051 1,660,364 4.92%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,784,909 1,755,886 1,755,886 1,755,886 1,661,229 1,646,051 1,660,364 4.92%
NOSH 1,476,738 1,476,738 1,476,738 1,476,738 1,476,738 1,456,941 1,456,941 0.90%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.84% 2.06% 1.12% 48.49% -14.87% -33.99% -30.98% -
ROE 2.13% -0.19% -0.38% 3.65% -1.23% -2.81% -2.19% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 23.22 23.65 21.10 9.68 7.73 8.44 7.41 113.69%
EPS 2.61 -0.22 -0.44 4.45 -1.41 -3.22 -2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.21 1.21 1.21 1.15 1.15 1.16 3.97%
Adjusted Per Share Value based on latest NOSH - 1,476,738
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 16.01 16.30 14.55 6.67 5.31 5.74 5.04 115.63%
EPS 1.80 -0.16 -0.31 3.04 -0.97 -2.19 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8479 0.8341 0.8341 0.8341 0.7892 0.782 0.7888 4.92%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.41 0.44 0.49 0.525 0.60 0.625 0.61 -
P/RPS 1.77 1.86 2.32 5.42 7.76 7.40 8.23 -64.00%
P/EPS 15.68 -195.50 -107.80 11.89 -42.59 -19.37 -23.99 -
EY 6.38 -0.51 -0.93 8.41 -2.35 -5.16 -4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.40 0.43 0.52 0.54 0.53 -27.02%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 22/11/22 24/08/22 25/05/22 23/02/22 24/11/21 24/08/21 -
Price 0.305 0.415 0.48 0.515 0.595 0.63 0.625 -
P/RPS 1.31 1.76 2.27 5.32 7.69 7.46 8.43 -70.99%
P/EPS 11.67 -184.39 -105.60 11.66 -42.23 -19.53 -24.58 -
EY 8.57 -0.54 -0.95 8.57 -2.37 -5.12 -4.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.40 0.43 0.52 0.55 0.54 -40.07%

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