[E&O] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -75.47%
YoY- 556.16%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 981,265 701,215 369,319 173,439 704,764 485,903 242,587 154.08%
PBT 197,272 134,427 67,088 34,794 125,296 66,411 17,124 410.84%
Tax -81,011 -57,014 -23,307 -12,055 -34,380 -25,806 -9,467 318.91%
NP 116,261 77,413 43,781 22,739 90,916 40,605 7,657 514.19%
-
NP to SH 100,790 62,892 40,915 21,240 86,604 38,143 7,069 488.94%
-
Tax Rate 41.07% 42.41% 34.74% 34.65% 27.44% 38.86% 55.28% -
Total Cost 865,004 623,802 325,538 150,700 613,848 445,298 234,930 138.63%
-
Net Worth 1,847,395 1,833,084 1,809,237 1,757,357 1,696,332 1,646,938 1,628,394 8.78%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,847,395 1,833,084 1,809,237 1,757,357 1,696,332 1,646,938 1,628,394 8.78%
NOSH 1,326,706 1,326,706 1,326,706 1,264,285 1,256,542 1,262,319 1,262,321 3.37%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.85% 11.04% 11.85% 13.11% 12.90% 8.36% 3.16% -
ROE 5.46% 3.43% 2.26% 1.21% 5.11% 2.32% 0.43% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 75.42 53.55 27.97 13.72 56.09 38.65 19.22 148.99%
EPS 7.71 4.81 3.11 1.68 6.89 3.04 0.56 475.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.40 1.37 1.39 1.35 1.31 1.29 6.61%
Adjusted Per Share Value based on latest NOSH - 1,279,518
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 46.62 33.31 17.54 8.24 33.48 23.08 11.52 154.16%
EPS 4.79 2.99 1.94 1.01 4.11 1.81 0.34 484.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8776 0.8708 0.8595 0.8348 0.8059 0.7824 0.7736 8.78%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.42 1.43 1.58 1.70 1.93 1.45 1.68 -
P/RPS 1.88 2.67 5.65 12.39 3.44 3.75 8.74 -64.13%
P/EPS 18.33 29.77 51.00 101.19 28.00 47.79 300.00 -84.51%
EY 5.46 3.36 1.96 0.99 3.57 2.09 0.33 550.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 1.15 1.22 1.43 1.11 1.30 -16.06%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 13/02/18 14/11/17 29/08/17 23/05/17 23/02/17 17/11/16 -
Price 1.55 1.45 1.45 1.51 1.84 1.94 1.52 -
P/RPS 2.06 2.71 5.18 11.01 3.28 5.02 7.91 -59.25%
P/EPS 20.01 30.19 46.80 89.88 26.70 63.94 271.43 -82.44%
EY 5.00 3.31 2.14 1.11 3.75 1.56 0.37 468.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.04 1.06 1.09 1.36 1.48 1.18 -5.15%

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