[E&O] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 8.14%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 242,587 163,312 422,183 272,183 154,598 68,890 449,497 -33.63%
PBT 17,124 10,639 54,755 54,810 51,019 24,603 202,136 -80.62%
Tax -9,467 -6,827 -15,926 -2,743 -3,339 -1,261 -45,470 -64.77%
NP 7,657 3,812 38,829 52,067 47,680 23,342 156,666 -86.55%
-
NP to SH 7,069 3,237 37,191 51,587 47,706 23,259 152,088 -87.00%
-
Tax Rate 55.28% 64.17% 29.09% 5.00% 6.54% 5.13% 22.49% -
Total Cost 234,930 159,500 383,354 220,116 106,918 45,548 292,831 -13.62%
-
Net Worth 1,628,394 1,630,949 1,623,297 1,632,969 1,643,342 1,628,130 1,490,464 6.06%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 24,783 - - - - -
Div Payout % - - 66.64% - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,628,394 1,630,949 1,623,297 1,632,969 1,643,342 1,628,130 1,490,464 6.06%
NOSH 1,262,321 1,245,000 1,239,158 1,237,098 1,226,375 1,224,157 1,137,759 7.15%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.16% 2.33% 9.20% 19.13% 30.84% 33.88% 34.85% -
ROE 0.43% 0.20% 2.29% 3.16% 2.90% 1.43% 10.20% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.22 13.12 34.07 22.00 12.61 5.63 39.51 -38.06%
EPS 0.56 0.26 3.00 4.17 3.89 1.90 12.45 -87.28%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.31 1.31 1.32 1.34 1.33 1.31 -1.01%
Adjusted Per Share Value based on latest NOSH - 1,251,935
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 11.97 8.06 20.83 13.43 7.63 3.40 22.18 -33.63%
EPS 0.35 0.16 1.84 2.55 2.35 1.15 7.50 -86.96%
DPS 0.00 0.00 1.22 0.00 0.00 0.00 0.00 -
NAPS 0.8036 0.8048 0.801 0.8058 0.8109 0.8034 0.7355 6.06%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.68 1.66 1.65 1.43 1.58 1.70 2.00 -
P/RPS 8.74 12.65 4.84 6.50 12.53 30.21 5.06 43.81%
P/EPS 300.00 638.46 54.98 34.29 40.62 89.47 14.96 634.09%
EY 0.33 0.16 1.82 2.92 2.46 1.12 6.68 -86.46%
DY 0.00 0.00 1.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.27 1.26 1.08 1.18 1.28 1.53 -10.26%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 25/08/16 26/05/16 25/02/16 27/11/15 24/08/15 25/05/15 -
Price 1.52 1.69 1.55 1.57 1.55 1.50 1.83 -
P/RPS 7.91 12.88 4.55 7.14 12.30 26.65 4.63 42.77%
P/EPS 271.43 650.00 51.64 37.65 39.85 78.95 13.69 628.57%
EY 0.37 0.15 1.94 2.66 2.51 1.27 7.30 -86.22%
DY 0.00 0.00 1.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.29 1.18 1.19 1.16 1.13 1.40 -10.74%

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