[E&O] QoQ Annualized Quarter Result on 31-Mar-2023 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- 17.41%
YoY- -30.47%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 402,005 418,554 341,652 318,070 337,026 343,140 306,200 19.84%
PBT 158,477 156,666 143,340 55,988 57,293 20,948 12,696 435.63%
Tax -20,534 -20,160 4,120 -4,212 -10,633 -13,880 -9,276 69.60%
NP 137,942 136,506 147,460 51,776 46,660 7,068 3,420 1068.21%
-
NP to SH 129,504 125,376 131,816 44,545 37,938 -3,266 -6,596 -
-
Tax Rate 12.96% 12.87% -2.87% 7.52% 18.56% 66.26% 73.06% -
Total Cost 264,062 282,048 194,192 266,294 290,366 336,072 302,780 -8.69%
-
Net Worth 2,127,815 1,897,087 2,056,068 1,793,529 1,784,909 1,755,886 1,755,886 13.62%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,127,815 1,897,087 2,056,068 1,793,529 1,784,909 1,755,886 1,755,886 13.62%
NOSH 1,863,755 1,739,913 1,550,676 1,476,738 1,476,738 1,476,738 1,476,738 16.73%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 34.31% 32.61% 43.16% 16.28% 13.84% 2.06% 1.12% -
ROE 6.09% 6.61% 6.41% 2.48% 2.13% -0.19% -0.38% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 21.92 25.81 22.43 21.81 23.22 23.65 21.10 2.56%
EPS 7.80 7.98 8.64 3.07 2.61 -0.22 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.17 1.35 1.23 1.23 1.21 1.21 -2.76%
Adjusted Per Share Value based on latest NOSH - 1,476,738
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.10 19.88 16.23 15.11 16.01 16.30 14.55 19.82%
EPS 6.15 5.96 6.26 2.12 1.80 -0.16 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0108 0.9012 0.9767 0.852 0.8479 0.8341 0.8341 13.62%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.575 0.67 0.305 0.32 0.41 0.44 0.49 -
P/RPS 2.62 2.60 1.36 1.47 1.77 1.86 2.32 8.42%
P/EPS 8.14 8.66 3.52 10.48 15.68 -195.50 -107.80 -
EY 12.28 11.54 28.38 9.55 6.38 -0.51 -0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.23 0.26 0.33 0.36 0.40 15.99%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 22/11/23 23/08/23 31/05/23 22/02/23 22/11/22 24/08/22 -
Price 0.87 0.61 0.445 0.32 0.305 0.415 0.48 -
P/RPS 3.97 2.36 1.98 1.47 1.31 1.76 2.27 45.01%
P/EPS 12.32 7.89 5.14 10.48 11.67 -184.39 -105.60 -
EY 8.11 12.68 19.45 9.55 8.57 -0.54 -0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.52 0.33 0.26 0.25 0.34 0.40 51.88%

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