[E&O] QoQ TTM Result on 30-Sep-2018 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
09-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -0.91%
YoY- -23.56%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 820,913 886,320 916,385 991,329 1,007,821 981,265 920,076 -7.34%
PBT 145,318 162,415 159,848 191,936 192,023 197,272 194,346 -17.66%
Tax -80,875 -85,759 -84,318 -83,811 -83,044 -81,011 -65,613 15.00%
NP 64,443 76,656 75,530 108,125 108,979 116,261 128,733 -37.03%
-
NP to SH 49,946 62,366 62,049 92,821 93,670 100,790 112,330 -41.83%
-
Tax Rate 55.65% 52.80% 52.75% 43.67% 43.25% 41.07% 33.76% -
Total Cost 756,470 809,664 840,855 883,204 898,842 865,004 791,343 -2.96%
-
Net Worth 2,005,561 1,886,072 1,856,008 1,854,507 1,855,274 1,847,395 1,833,084 6.19%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 40,415 40,415 - - - - 37,738 4.68%
Div Payout % 80.92% 64.80% - - - - 33.60% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,005,561 1,886,072 1,856,008 1,854,507 1,855,274 1,847,395 1,833,084 6.19%
NOSH 1,456,936 1,456,936 1,326,706 1,326,706 1,326,706 1,326,706 1,326,706 6.45%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.85% 8.65% 8.24% 10.91% 10.81% 11.85% 13.99% -
ROE 2.49% 3.31% 3.34% 5.01% 5.05% 5.46% 6.13% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 57.30 65.79 69.62 75.91 77.68 75.42 70.27 -12.75%
EPS 3.49 4.63 4.71 7.11 7.22 7.75 8.58 -45.19%
DPS 2.82 3.00 0.00 0.00 0.00 0.00 2.88 -1.39%
NAPS 1.40 1.40 1.41 1.42 1.43 1.42 1.40 0.00%
Adjusted Per Share Value based on latest NOSH - 1,326,706
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 39.00 42.10 43.53 47.09 47.88 46.61 43.71 -7.33%
EPS 2.37 2.96 2.95 4.41 4.45 4.79 5.34 -41.90%
DPS 1.92 1.92 0.00 0.00 0.00 0.00 1.79 4.79%
NAPS 0.9527 0.896 0.8817 0.881 0.8813 0.8776 0.8708 6.19%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.795 0.905 1.12 1.32 1.57 1.42 1.43 -
P/RPS 1.39 1.38 1.61 1.74 2.02 1.88 2.04 -22.62%
P/EPS 22.80 19.55 23.76 18.57 21.75 18.33 16.67 23.28%
EY 4.39 5.12 4.21 5.38 4.60 5.46 6.00 -18.84%
DY 3.55 3.31 0.00 0.00 0.00 0.00 2.02 45.78%
P/NAPS 0.57 0.65 0.79 0.93 1.10 1.00 1.02 -32.22%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 24/05/19 22/02/19 09/11/18 20/08/18 25/05/18 13/02/18 -
Price 0.785 0.81 0.88 1.12 1.52 1.55 1.45 -
P/RPS 1.37 1.23 1.26 1.48 1.96 2.06 2.06 -23.86%
P/EPS 22.52 17.50 18.67 15.76 21.05 20.01 16.90 21.15%
EY 4.44 5.72 5.36 6.35 4.75 5.00 5.92 -17.49%
DY 3.59 3.70 0.00 0.00 0.00 0.00 1.99 48.35%
P/NAPS 0.56 0.58 0.62 0.79 1.06 1.09 1.04 -33.88%

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