[E&O] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 53.71%
YoY- 64.88%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 379,383 199,995 981,265 701,215 369,319 173,439 704,764 -33.80%
PBT 61,752 29,545 197,272 134,427 67,088 34,794 125,296 -37.57%
Tax -26,107 -14,088 -81,011 -57,014 -23,307 -12,055 -34,380 -16.75%
NP 35,645 15,457 116,261 77,413 43,781 22,739 90,916 -46.40%
-
NP to SH 32,946 14,120 100,790 62,892 40,915 21,240 86,604 -47.46%
-
Tax Rate 42.28% 47.68% 41.07% 42.41% 34.74% 34.65% 27.44% -
Total Cost 343,738 184,538 865,004 623,802 325,538 150,700 613,848 -32.03%
-
Net Worth 1,854,507 1,855,274 1,847,395 1,833,084 1,809,237 1,757,357 1,696,332 6.11%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,854,507 1,855,274 1,847,395 1,833,084 1,809,237 1,757,357 1,696,332 6.11%
NOSH 1,326,706 1,326,706 1,326,706 1,326,706 1,326,706 1,264,285 1,256,542 3.68%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.40% 7.73% 11.85% 11.04% 11.85% 13.11% 12.90% -
ROE 1.78% 0.76% 5.46% 3.43% 2.26% 1.21% 5.11% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 29.05 15.42 75.42 53.55 27.97 13.72 56.09 -35.48%
EPS 2.53 1.09 7.71 4.81 3.11 1.68 6.89 -48.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.43 1.42 1.40 1.37 1.39 1.35 3.42%
Adjusted Per Share Value based on latest NOSH - 1,326,706
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 15.09 7.95 39.02 27.88 14.69 6.90 28.03 -33.79%
EPS 1.31 0.56 4.01 2.50 1.63 0.84 3.44 -47.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7375 0.7378 0.7346 0.7289 0.7195 0.6988 0.6746 6.11%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.32 1.57 1.42 1.43 1.58 1.70 1.93 -
P/RPS 4.54 10.18 1.88 2.67 5.65 12.39 3.44 20.29%
P/EPS 52.33 144.26 18.33 29.77 51.00 101.19 28.00 51.66%
EY 1.91 0.69 5.46 3.36 1.96 0.99 3.57 -34.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.10 1.00 1.02 1.15 1.22 1.43 -24.91%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 09/11/18 20/08/18 25/05/18 13/02/18 14/11/17 29/08/17 23/05/17 -
Price 1.12 1.52 1.55 1.45 1.45 1.51 1.84 -
P/RPS 3.86 9.86 2.06 2.71 5.18 11.01 3.28 11.45%
P/EPS 44.40 139.66 20.01 30.19 46.80 89.88 26.70 40.31%
EY 2.25 0.72 5.00 3.31 2.14 1.11 3.75 -28.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.06 1.09 1.04 1.06 1.09 1.36 -30.35%

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