[E&O] QoQ Quarter Result on 31-Mar-2016 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -470.94%
YoY- -114.32%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 243,316 79,275 163,312 150,000 117,585 85,708 68,890 131.03%
PBT 49,287 6,485 10,639 -55 3,791 26,416 24,603 58.58%
Tax -16,339 -2,640 -6,827 -13,183 596 -2,078 -1,261 447.39%
NP 32,948 3,845 3,812 -13,238 4,387 24,338 23,342 25.70%
-
NP to SH 31,074 3,832 3,237 -14,396 3,881 24,447 23,259 21.19%
-
Tax Rate 33.15% 40.71% 64.17% - -15.72% 7.87% 5.13% -
Total Cost 210,368 75,430 159,500 163,238 113,198 61,370 45,548 176.05%
-
Net Worth 1,646,938 1,647,759 1,630,949 1,641,274 1,652,554 1,646,179 1,628,130 0.76%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 25,057 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,646,938 1,647,759 1,630,949 1,641,274 1,652,554 1,646,179 1,628,130 0.76%
NOSH 1,262,319 1,277,333 1,245,000 1,252,881 1,251,935 1,228,492 1,224,157 2.05%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 13.54% 4.85% 2.33% -8.83% 3.73% 28.40% 33.88% -
ROE 1.89% 0.23% 0.20% -0.88% 0.23% 1.49% 1.43% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 19.35 6.21 13.12 11.97 9.39 6.98 5.63 126.89%
EPS 2.47 0.30 0.26 -1.15 0.31 1.99 1.90 19.01%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.31 1.29 1.31 1.31 1.32 1.34 1.33 -1.00%
Adjusted Per Share Value based on latest NOSH - 1,252,881
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.68 3.15 6.49 5.96 4.68 3.41 2.74 131.07%
EPS 1.24 0.15 0.13 -0.57 0.15 0.97 0.92 21.90%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.6549 0.6553 0.6486 0.6527 0.6572 0.6546 0.6474 0.76%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.45 1.68 1.66 1.65 1.43 1.58 1.70 -
P/RPS 7.49 27.07 12.65 13.78 15.23 22.65 30.21 -60.36%
P/EPS 58.66 560.00 638.46 -143.60 461.29 79.40 89.47 -24.43%
EY 1.70 0.18 0.16 -0.70 0.22 1.26 1.12 31.90%
DY 0.00 0.00 0.00 1.21 0.00 0.00 0.00 -
P/NAPS 1.11 1.30 1.27 1.26 1.08 1.18 1.28 -9.02%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 17/11/16 25/08/16 26/05/16 25/02/16 27/11/15 24/08/15 -
Price 1.94 1.52 1.69 1.55 1.57 1.55 1.50 -
P/RPS 10.02 24.49 12.88 12.95 16.72 22.22 26.65 -47.75%
P/EPS 78.49 506.67 650.00 -134.90 506.45 77.89 78.95 -0.38%
EY 1.27 0.20 0.15 -0.74 0.20 1.28 1.27 0.00%
DY 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
P/NAPS 1.48 1.18 1.29 1.18 1.19 1.16 1.13 19.60%

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