[E&O] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 439.58%
YoY- -26.06%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 369,319 173,439 704,764 485,903 242,587 163,312 422,183 -8.52%
PBT 67,088 34,794 125,296 66,411 17,124 10,639 54,755 14.48%
Tax -23,307 -12,055 -34,380 -25,806 -9,467 -6,827 -15,926 28.87%
NP 43,781 22,739 90,916 40,605 7,657 3,812 38,829 8.32%
-
NP to SH 40,915 21,240 86,604 38,143 7,069 3,237 37,191 6.56%
-
Tax Rate 34.74% 34.65% 27.44% 38.86% 55.28% 64.17% 29.09% -
Total Cost 325,538 150,700 613,848 445,298 234,930 159,500 383,354 -10.31%
-
Net Worth 1,809,237 1,757,357 1,696,332 1,646,938 1,628,394 1,630,949 1,623,297 7.49%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - 24,783 -
Div Payout % - - - - - - 66.64% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,809,237 1,757,357 1,696,332 1,646,938 1,628,394 1,630,949 1,623,297 7.49%
NOSH 1,326,706 1,264,285 1,256,542 1,262,319 1,262,321 1,245,000 1,239,158 4.65%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.85% 13.11% 12.90% 8.36% 3.16% 2.33% 9.20% -
ROE 2.26% 1.21% 5.11% 2.32% 0.43% 0.20% 2.29% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 27.97 13.72 56.09 38.65 19.22 13.12 34.07 -12.31%
EPS 3.11 1.68 6.89 3.04 0.56 0.26 3.00 2.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.37 1.39 1.35 1.31 1.29 1.31 1.31 3.02%
Adjusted Per Share Value based on latest NOSH - 1,262,319
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.54 8.24 33.48 23.08 11.52 7.76 20.06 -8.55%
EPS 1.94 1.01 4.11 1.81 0.34 0.15 1.77 6.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.18 -
NAPS 0.8595 0.8348 0.8058 0.7824 0.7736 0.7748 0.7711 7.49%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.58 1.70 1.93 1.45 1.68 1.66 1.65 -
P/RPS 5.65 12.39 3.44 3.75 8.74 12.65 4.84 10.85%
P/EPS 51.00 101.19 28.00 47.79 300.00 638.46 54.98 -4.88%
EY 1.96 0.99 3.57 2.09 0.33 0.16 1.82 5.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.21 -
P/NAPS 1.15 1.22 1.43 1.11 1.30 1.27 1.26 -5.90%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 14/11/17 29/08/17 23/05/17 23/02/17 17/11/16 25/08/16 26/05/16 -
Price 1.45 1.51 1.84 1.94 1.52 1.69 1.55 -
P/RPS 5.18 11.01 3.28 5.02 7.91 12.88 4.55 9.02%
P/EPS 46.80 89.88 26.70 63.94 271.43 650.00 51.64 -6.34%
EY 2.14 1.11 3.75 1.56 0.37 0.15 1.94 6.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.29 -
P/NAPS 1.06 1.09 1.36 1.48 1.18 1.29 1.18 -6.89%

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