[E&O] QoQ Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 118.38%
YoY- -85.18%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 173,439 704,764 485,903 242,587 163,312 422,183 272,183 -25.97%
PBT 34,794 125,296 66,411 17,124 10,639 54,755 54,810 -26.15%
Tax -12,055 -34,380 -25,806 -9,467 -6,827 -15,926 -2,743 168.54%
NP 22,739 90,916 40,605 7,657 3,812 38,829 52,067 -42.46%
-
NP to SH 21,240 86,604 38,143 7,069 3,237 37,191 51,587 -44.68%
-
Tax Rate 34.65% 27.44% 38.86% 55.28% 64.17% 29.09% 5.00% -
Total Cost 150,700 613,848 445,298 234,930 159,500 383,354 220,116 -22.33%
-
Net Worth 1,757,357 1,696,332 1,646,938 1,628,394 1,630,949 1,623,297 1,632,969 5.02%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - 24,783 - -
Div Payout % - - - - - 66.64% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,757,357 1,696,332 1,646,938 1,628,394 1,630,949 1,623,297 1,632,969 5.02%
NOSH 1,264,285 1,256,542 1,262,319 1,262,321 1,245,000 1,239,158 1,237,098 1.46%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 13.11% 12.90% 8.36% 3.16% 2.33% 9.20% 19.13% -
ROE 1.21% 5.11% 2.32% 0.43% 0.20% 2.29% 3.16% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.72 56.09 38.65 19.22 13.12 34.07 22.00 -27.02%
EPS 1.68 6.89 3.04 0.56 0.26 3.00 4.17 -45.48%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.39 1.35 1.31 1.29 1.31 1.31 1.32 3.50%
Adjusted Per Share Value based on latest NOSH - 1,277,333
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.90 28.03 19.32 9.65 6.49 16.79 10.82 -25.93%
EPS 0.84 3.44 1.52 0.28 0.13 1.48 2.05 -44.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.99 0.00 -
NAPS 0.6988 0.6746 0.6549 0.6476 0.6486 0.6455 0.6494 5.01%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.70 1.93 1.45 1.68 1.66 1.65 1.43 -
P/RPS 12.39 3.44 3.75 8.74 12.65 4.84 6.50 53.79%
P/EPS 101.19 28.00 47.79 300.00 638.46 54.98 34.29 105.87%
EY 0.99 3.57 2.09 0.33 0.16 1.82 2.92 -51.40%
DY 0.00 0.00 0.00 0.00 0.00 1.21 0.00 -
P/NAPS 1.22 1.43 1.11 1.30 1.27 1.26 1.08 8.47%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 23/05/17 23/02/17 17/11/16 25/08/16 26/05/16 25/02/16 -
Price 1.51 1.84 1.94 1.52 1.69 1.55 1.57 -
P/RPS 11.01 3.28 5.02 7.91 12.88 4.55 7.14 33.50%
P/EPS 89.88 26.70 63.94 271.43 650.00 51.64 37.65 78.71%
EY 1.11 3.75 1.56 0.37 0.15 1.94 2.66 -44.18%
DY 0.00 0.00 0.00 0.00 0.00 1.29 0.00 -
P/NAPS 1.09 1.36 1.48 1.18 1.29 1.18 1.19 -5.68%

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