[E&O] QoQ TTM Result on 31-Dec-2016 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 777.86%
YoY- -84.64%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 831,496 714,891 704,764 634,936 510,172 516,605 422,183 57.05%
PBT 176,294 150,485 126,330 65,964 20,860 40,791 54,755 117.88%
Tax -48,245 -39,633 -34,405 -38,989 -22,054 -21,492 -15,926 109.22%
NP 128,049 110,852 91,925 26,975 -1,194 19,299 38,829 121.39%
-
NP to SH 121,427 105,584 87,581 23,359 -3,446 17,169 37,191 119.92%
-
Tax Rate 27.37% 26.34% 27.23% 59.11% 105.72% 52.69% 29.09% -
Total Cost 703,447 604,039 612,839 607,961 511,366 497,306 383,354 49.82%
-
Net Worth 1,809,237 1,778,530 1,698,251 1,646,938 1,647,759 1,630,949 1,641,274 6.70%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 37,738 37,738 37,738 25,057 25,057 25,057 25,057 31.35%
Div Payout % 31.08% 35.74% 43.09% 107.27% 0.00% 145.95% 67.38% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,809,237 1,778,530 1,698,251 1,646,938 1,647,759 1,630,949 1,641,274 6.70%
NOSH 1,326,706 1,279,518 1,257,964 1,262,319 1,277,333 1,245,000 1,252,881 3.88%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 15.40% 15.51% 13.04% 4.25% -0.23% 3.74% 9.20% -
ROE 6.71% 5.94% 5.16% 1.42% -0.21% 1.05% 2.27% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 62.96 55.87 56.02 50.50 39.94 41.49 33.70 51.63%
EPS 9.19 8.25 6.96 1.86 -0.27 1.38 2.97 112.19%
DPS 2.86 3.00 3.00 2.00 1.96 2.00 2.00 26.90%
NAPS 1.37 1.39 1.35 1.31 1.29 1.31 1.31 3.02%
Adjusted Per Share Value based on latest NOSH - 1,262,319
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 41.03 35.28 34.78 31.33 25.18 25.49 20.83 57.07%
EPS 5.99 5.21 4.32 1.15 -0.17 0.85 1.84 119.49%
DPS 1.86 1.86 1.86 1.24 1.24 1.24 1.24 31.00%
NAPS 0.8928 0.8776 0.838 0.8127 0.8131 0.8048 0.8099 6.70%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.58 1.70 1.93 1.45 1.68 1.66 1.65 -
P/RPS 2.51 3.04 3.44 2.87 4.21 4.00 4.90 -35.95%
P/EPS 17.18 20.60 27.72 78.04 -622.73 120.37 55.58 -54.25%
EY 5.82 4.85 3.61 1.28 -0.16 0.83 1.80 118.50%
DY 1.81 1.76 1.55 1.38 1.17 1.20 1.21 30.76%
P/NAPS 1.15 1.22 1.43 1.11 1.30 1.27 1.26 -5.90%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 14/11/17 29/08/17 23/05/17 23/02/17 17/11/16 25/08/16 26/05/16 -
Price 1.45 1.51 1.84 1.94 1.52 1.69 1.55 -
P/RPS 2.30 2.70 3.28 3.84 3.81 4.07 4.60 -36.97%
P/EPS 15.77 18.30 26.43 104.41 -563.42 122.55 52.22 -54.95%
EY 6.34 5.46 3.78 0.96 -0.18 0.82 1.92 121.58%
DY 1.97 1.99 1.63 1.03 1.29 1.18 1.29 32.57%
P/NAPS 1.06 1.09 1.36 1.48 1.18 1.29 1.18 -6.89%

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