[E&O] QoQ Quarter Result on 31-Dec-2022 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 187943.75%
YoY- 284.5%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 123,864 85,413 65,300 81,200 95,020 76,550 56,711 68.25%
PBT 42,498 35,835 13,018 32,496 7,300 3,174 88,226 -38.52%
Tax -11,110 1,030 3,763 -1,035 -4,621 -2,319 -7,638 28.34%
NP 31,388 36,865 16,781 31,461 2,679 855 80,588 -46.63%
-
NP to SH 29,734 32,954 16,091 30,087 16 -1,649 79,331 -47.98%
-
Tax Rate 26.14% -2.87% -28.91% 3.19% 63.30% 73.06% 8.66% -
Total Cost 92,476 48,548 48,519 49,739 92,341 75,695 -23,877 -
-
Net Worth 1,897,087 2,056,068 1,793,529 1,784,909 1,755,886 1,755,886 1,755,886 5.28%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,897,087 2,056,068 1,793,529 1,784,909 1,755,886 1,755,886 1,755,886 5.28%
NOSH 1,739,913 1,550,676 1,476,738 1,476,738 1,476,738 1,476,738 1,476,738 11.54%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 25.34% 43.16% 25.70% 38.75% 2.82% 1.12% 142.10% -
ROE 1.57% 1.60% 0.90% 1.69% 0.00% -0.09% 4.52% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 7.64 5.61 4.48 5.60 6.55 5.28 3.91 56.23%
EPS 1.83 2.16 1.10 2.07 0.00 -0.11 5.47 -51.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.35 1.23 1.23 1.21 1.21 1.21 -2.21%
Adjusted Per Share Value based on latest NOSH - 1,476,738
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.05 4.17 3.19 3.97 4.64 3.74 2.77 68.25%
EPS 1.45 1.61 0.79 1.47 0.00 -0.08 3.88 -48.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.927 1.0047 0.8764 0.8722 0.858 0.858 0.858 5.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.67 0.305 0.32 0.41 0.44 0.49 0.525 -
P/RPS 8.77 5.44 7.15 7.33 6.72 9.29 13.43 -24.71%
P/EPS 36.54 14.10 29.00 19.77 39,906.52 -431.21 9.60 143.58%
EY 2.74 7.09 3.45 5.06 0.00 -0.23 10.41 -58.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.23 0.26 0.33 0.36 0.40 0.43 20.65%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 23/08/23 31/05/23 22/02/23 22/11/22 24/08/22 25/05/22 -
Price 0.61 0.445 0.32 0.305 0.415 0.48 0.515 -
P/RPS 7.99 7.93 7.15 5.45 6.34 9.10 13.18 -28.34%
P/EPS 33.26 20.57 29.00 14.71 37,639.10 -422.41 9.42 131.69%
EY 3.01 4.86 3.45 6.80 0.00 -0.24 10.62 -56.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.33 0.26 0.25 0.34 0.40 0.43 13.49%

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