[E&O] QoQ Quarter Result on 30-Sep-2015 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 5.11%
YoY- 15.11%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 163,312 150,000 117,585 85,708 68,890 143,040 99,419 39.26%
PBT 10,639 -55 3,791 26,416 24,603 120,686 16,853 -26.43%
Tax -6,827 -13,183 596 -2,078 -1,261 -19,038 -4,591 30.31%
NP 3,812 -13,238 4,387 24,338 23,342 101,648 12,262 -54.14%
-
NP to SH 3,237 -14,396 3,881 24,447 23,259 100,500 11,390 -56.80%
-
Tax Rate 64.17% - -15.72% 7.87% 5.13% 15.77% 27.24% -
Total Cost 159,500 163,238 113,198 61,370 45,548 41,392 87,157 49.66%
-
Net Worth 1,630,949 1,641,274 1,652,554 1,646,179 1,628,130 1,601,856 1,507,500 5.39%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 25,057 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,630,949 1,641,274 1,652,554 1,646,179 1,628,130 1,601,856 1,507,500 5.39%
NOSH 1,245,000 1,252,881 1,251,935 1,228,492 1,224,157 1,222,791 1,116,666 7.52%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.33% -8.83% 3.73% 28.40% 33.88% 71.06% 12.33% -
ROE 0.20% -0.88% 0.23% 1.49% 1.43% 6.27% 0.76% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.12 11.97 9.39 6.98 5.63 11.70 8.90 29.55%
EPS 0.26 -1.15 0.31 1.99 1.90 8.22 1.02 -59.83%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.31 1.32 1.34 1.33 1.31 1.35 -1.98%
Adjusted Per Share Value based on latest NOSH - 1,228,492
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.49 5.96 4.68 3.41 2.74 5.69 3.95 39.28%
EPS 0.13 -0.57 0.15 0.97 0.92 4.00 0.45 -56.33%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6486 0.6527 0.6572 0.6546 0.6474 0.637 0.5995 5.39%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.66 1.65 1.43 1.58 1.70 2.00 2.25 -
P/RPS 12.65 13.78 15.23 22.65 30.21 17.10 25.27 -36.98%
P/EPS 638.46 -143.60 461.29 79.40 89.47 24.33 220.59 103.22%
EY 0.16 -0.70 0.22 1.26 1.12 4.11 0.45 -49.84%
DY 0.00 1.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.26 1.08 1.18 1.28 1.53 1.67 -16.69%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 27/11/15 24/08/15 25/05/15 27/02/15 -
Price 1.69 1.55 1.57 1.55 1.50 1.83 2.25 -
P/RPS 12.88 12.95 16.72 22.22 26.65 15.64 25.27 -36.21%
P/EPS 650.00 -134.90 506.45 77.89 78.95 22.27 220.59 105.67%
EY 0.15 -0.74 0.20 1.28 1.27 4.49 0.45 -51.95%
DY 0.00 1.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.18 1.19 1.16 1.13 1.40 1.67 -15.82%

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