[E&O] QoQ Cumulative Quarter Result on 31-Dec-2023 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 54.94%
YoY- 241.35%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 165,654 422,830 301,504 209,277 85,413 318,070 252,770 -24.57%
PBT 52,287 167,156 118,858 78,333 35,835 55,988 42,970 13.99%
Tax -11,344 -26,043 -15,401 -10,080 1,030 -4,212 -7,975 26.50%
NP 40,943 141,113 103,457 68,253 36,865 51,776 34,995 11.04%
-
NP to SH 37,520 133,606 97,128 62,688 32,954 44,545 28,454 20.26%
-
Tax Rate 21.70% 15.58% 12.96% 12.87% -2.87% 7.52% 18.56% -
Total Cost 124,711 281,717 198,047 141,024 48,548 266,294 217,775 -31.06%
-
Net Worth 2,163,343 2,109,992 2,127,815 1,897,087 2,056,068 1,793,529 1,784,909 13.69%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 2,163,343 2,109,992 2,127,815 1,897,087 2,056,068 1,793,529 1,784,909 13.69%
NOSH 2,102,631 2,015,183 1,863,755 1,739,913 1,550,676 1,476,738 1,476,738 26.59%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 24.72% 33.37% 34.31% 32.61% 43.16% 16.28% 13.84% -
ROE 1.73% 6.33% 4.56% 3.30% 1.60% 2.48% 1.59% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 8.12 21.64 16.44 12.91 5.61 21.81 17.42 -39.90%
EPS 1.84 7.71 5.85 3.99 2.16 3.07 1.96 -4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.08 1.16 1.17 1.35 1.23 1.23 -9.44%
Adjusted Per Share Value based on latest NOSH - 1,863,755
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 7.87 20.09 14.32 9.94 4.06 15.11 12.01 -24.57%
EPS 1.78 6.35 4.61 2.98 1.57 2.12 1.35 20.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0277 1.0023 1.0108 0.9012 0.9767 0.852 0.8479 13.69%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.985 1.05 0.575 0.67 0.305 0.32 0.41 -
P/RPS 12.14 4.85 3.50 5.19 5.44 1.47 2.35 199.13%
P/EPS 53.58 15.35 10.86 17.33 14.10 10.48 20.91 87.36%
EY 1.87 6.51 9.21 5.77 7.09 9.55 4.78 -46.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.97 0.50 0.57 0.23 0.26 0.33 99.64%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 28/05/24 22/02/24 22/11/23 23/08/23 31/05/23 22/02/23 -
Price 0.84 1.04 0.87 0.61 0.445 0.32 0.305 -
P/RPS 10.35 4.81 5.29 4.73 7.93 1.47 1.75 227.39%
P/EPS 45.69 15.21 16.43 15.78 20.57 10.48 15.55 105.27%
EY 2.19 6.58 6.09 6.34 4.86 9.55 6.43 -51.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.96 0.75 0.52 0.33 0.26 0.25 115.49%

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