[E&O] QoQ TTM Result on 30-Sep-2016 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -120.07%
YoY- -102.16%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 714,891 704,764 634,936 510,172 516,605 422,183 415,223 43.69%
PBT 150,485 126,330 65,964 20,860 40,791 54,755 175,496 -9.75%
Tax -39,633 -34,405 -38,989 -22,054 -21,492 -15,926 -21,781 49.10%
NP 110,852 91,925 26,975 -1,194 19,299 38,829 153,715 -19.59%
-
NP to SH 105,584 87,581 23,359 -3,446 17,169 37,191 152,087 -21.61%
-
Tax Rate 26.34% 27.23% 59.11% 105.72% 52.69% 29.09% 12.41% -
Total Cost 604,039 612,839 607,961 511,366 497,306 383,354 261,508 74.82%
-
Net Worth 1,778,530 1,698,251 1,646,938 1,647,759 1,630,949 1,641,274 1,652,554 5.02%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 37,738 37,738 25,057 25,057 25,057 25,057 - -
Div Payout % 35.74% 43.09% 107.27% 0.00% 145.95% 67.38% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,778,530 1,698,251 1,646,938 1,647,759 1,630,949 1,641,274 1,652,554 5.02%
NOSH 1,279,518 1,257,964 1,262,319 1,277,333 1,245,000 1,252,881 1,251,935 1.46%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 15.51% 13.04% 4.25% -0.23% 3.74% 9.20% 37.02% -
ROE 5.94% 5.16% 1.42% -0.21% 1.05% 2.27% 9.20% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 55.87 56.02 50.50 39.94 41.49 33.70 33.17 41.60%
EPS 8.25 6.96 1.86 -0.27 1.38 2.97 12.15 -22.76%
DPS 3.00 3.00 2.00 1.96 2.00 2.00 0.00 -
NAPS 1.39 1.35 1.31 1.29 1.31 1.31 1.32 3.50%
Adjusted Per Share Value based on latest NOSH - 1,277,333
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 28.43 28.02 25.25 20.29 20.54 16.79 16.51 43.71%
EPS 4.20 3.48 0.93 -0.14 0.68 1.48 6.05 -21.61%
DPS 1.50 1.50 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.7072 0.6753 0.6549 0.6552 0.6485 0.6526 0.6571 5.02%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.70 1.93 1.45 1.68 1.66 1.65 1.43 -
P/RPS 3.04 3.44 2.87 4.21 4.00 4.90 4.31 -20.77%
P/EPS 20.60 27.72 78.04 -622.73 120.37 55.58 11.77 45.28%
EY 4.85 3.61 1.28 -0.16 0.83 1.80 8.50 -31.22%
DY 1.76 1.55 1.38 1.17 1.20 1.21 0.00 -
P/NAPS 1.22 1.43 1.11 1.30 1.27 1.26 1.08 8.47%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 23/05/17 23/02/17 17/11/16 25/08/16 26/05/16 25/02/16 -
Price 1.51 1.84 1.94 1.52 1.69 1.55 1.57 -
P/RPS 2.70 3.28 3.84 3.81 4.07 4.60 4.73 -31.21%
P/EPS 18.30 26.43 104.41 -563.42 122.55 52.22 12.92 26.14%
EY 5.46 3.78 0.96 -0.18 0.82 1.92 7.74 -20.77%
DY 1.99 1.63 1.03 1.29 1.18 1.29 0.00 -
P/NAPS 1.09 1.36 1.48 1.18 1.29 1.18 1.19 -5.68%

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