[E&O] QoQ TTM Result on 31-Dec-2018 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -33.15%
YoY- -44.76%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 778,353 820,913 886,320 916,385 991,329 1,007,821 981,265 -14.29%
PBT 110,299 145,318 162,415 159,848 191,936 192,023 197,272 -32.10%
Tax -78,716 -80,875 -85,759 -84,318 -83,811 -83,044 -81,011 -1.89%
NP 31,583 64,443 76,656 75,530 108,125 108,979 116,261 -58.02%
-
NP to SH 18,754 49,946 62,366 62,049 92,821 93,670 100,790 -67.37%
-
Tax Rate 71.37% 55.65% 52.80% 52.75% 43.67% 43.25% 41.07% -
Total Cost 746,770 756,470 809,664 840,855 883,204 898,842 865,004 -9.32%
-
Net Worth 1,948,266 2,005,561 1,886,072 1,856,008 1,854,507 1,855,274 1,847,395 3.60%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 40,415 40,415 40,415 - - - - -
Div Payout % 215.51% 80.92% 64.80% - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,948,266 2,005,561 1,886,072 1,856,008 1,854,507 1,855,274 1,847,395 3.60%
NOSH 1,456,941 1,456,936 1,456,936 1,326,706 1,326,706 1,326,706 1,326,706 6.43%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.06% 7.85% 8.65% 8.24% 10.91% 10.81% 11.85% -
ROE 0.96% 2.49% 3.31% 3.34% 5.01% 5.05% 5.46% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 54.33 57.30 65.79 69.62 75.91 77.68 75.42 -19.62%
EPS 1.31 3.49 4.63 4.71 7.11 7.22 7.75 -69.39%
DPS 2.82 2.82 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.40 1.40 1.41 1.42 1.43 1.42 -2.83%
Adjusted Per Share Value based on latest NOSH - 1,326,706
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 36.98 39.00 42.10 43.53 47.09 47.88 46.61 -14.28%
EPS 0.89 2.37 2.96 2.95 4.41 4.45 4.79 -67.40%
DPS 1.92 1.92 1.92 0.00 0.00 0.00 0.00 -
NAPS 0.9255 0.9527 0.896 0.8817 0.881 0.8813 0.8776 3.60%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.66 0.795 0.905 1.12 1.32 1.57 1.42 -
P/RPS 1.21 1.39 1.38 1.61 1.74 2.02 1.88 -25.43%
P/EPS 50.41 22.80 19.55 23.76 18.57 21.75 18.33 96.17%
EY 1.98 4.39 5.12 4.21 5.38 4.60 5.46 -49.11%
DY 4.27 3.55 3.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.65 0.79 0.93 1.10 1.00 -37.81%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 27/08/19 24/05/19 22/02/19 09/11/18 20/08/18 25/05/18 -
Price 0.57 0.785 0.81 0.88 1.12 1.52 1.55 -
P/RPS 1.05 1.37 1.23 1.26 1.48 1.96 2.06 -36.16%
P/EPS 43.54 22.52 17.50 18.67 15.76 21.05 20.01 67.83%
EY 2.30 4.44 5.72 5.36 6.35 4.75 5.00 -40.38%
DY 4.95 3.59 3.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.56 0.58 0.62 0.79 1.06 1.09 -47.01%

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