[E&O] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 146.9%
YoY- -25.38%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 344,391 422,326 486,802 640,551 778,353 820,913 886,320 -46.65%
PBT -152,281 -164,037 -155,610 99,214 110,299 145,318 162,415 -
Tax -29,431 -35,040 -36,728 -51,883 -78,716 -80,875 -85,759 -50.88%
NP -181,712 -199,077 -192,338 47,331 31,583 64,443 76,656 -
-
NP to SH -184,155 -200,970 -195,942 46,304 18,754 49,946 62,366 -
-
Tax Rate - - - 52.29% 71.37% 55.65% 52.80% -
Total Cost 526,103 621,403 679,140 593,220 746,770 756,470 809,664 -24.92%
-
Net Worth 1,760,559 1,747,221 1,761,543 1,964,497 1,948,266 2,005,561 1,886,072 -4.47%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 14,321 14,321 14,321 40,415 40,415 40,415 40,415 -49.83%
Div Payout % 0.00% 0.00% 0.00% 87.28% 215.51% 80.92% 64.80% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,760,559 1,747,221 1,761,543 1,964,497 1,948,266 2,005,561 1,886,072 -4.47%
NOSH 1,456,941 1,456,941 1,456,941 1,456,941 1,456,941 1,456,936 1,456,936 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -52.76% -47.14% -39.51% 7.39% 4.06% 7.85% 8.65% -
ROE -10.46% -11.50% -11.12% 2.36% 0.96% 2.49% 3.31% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 24.06 29.49 33.99 45.00 54.33 57.30 65.79 -48.76%
EPS -12.87 -14.03 -13.68 3.25 1.31 3.49 4.63 -
DPS 1.00 1.00 1.00 2.84 2.82 2.82 3.00 -51.82%
NAPS 1.23 1.22 1.23 1.38 1.36 1.40 1.40 -8.24%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 16.81 20.62 23.76 31.27 38.00 40.08 43.27 -46.66%
EPS -8.99 -9.81 -9.57 2.26 0.92 2.44 3.04 -
DPS 0.70 0.70 0.70 1.97 1.97 1.97 1.97 -49.73%
NAPS 0.8595 0.853 0.86 0.959 0.9511 0.9791 0.9207 -4.47%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.385 0.395 0.37 0.625 0.66 0.795 0.905 -
P/RPS 1.60 1.34 1.09 1.39 1.21 1.39 1.38 10.33%
P/EPS -2.99 -2.81 -2.70 19.21 50.41 22.80 19.55 -
EY -33.42 -35.53 -36.98 5.20 1.98 4.39 5.12 -
DY 2.60 2.53 2.70 4.54 4.27 3.55 3.31 -14.82%
P/NAPS 0.31 0.32 0.30 0.45 0.49 0.57 0.65 -38.87%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 27/08/20 29/06/20 18/02/20 28/11/19 27/08/19 24/05/19 -
Price 0.395 0.415 0.40 0.60 0.57 0.785 0.81 -
P/RPS 1.64 1.41 1.18 1.33 1.05 1.37 1.23 21.07%
P/EPS -3.07 -2.96 -2.92 18.45 43.54 22.52 17.50 -
EY -32.57 -33.81 -34.20 5.42 2.30 4.44 5.72 -
DY 2.53 2.41 2.50 4.73 4.95 3.59 3.70 -22.33%
P/NAPS 0.32 0.34 0.33 0.43 0.42 0.56 0.58 -32.65%

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