[E&O] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 7.18%
YoY- 55.24%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 251,660 190,516 140,496 222,981 236,126 261,143 304,725 -11.96%
PBT 107,367 91,453 82,792 -77,356 -76,599 -59,041 -49,533 -
Tax -15,174 -14,251 -14,665 -8,052 -15,851 -16,404 -21,187 -19.93%
NP 92,193 77,202 68,127 -85,408 -92,450 -75,445 -70,720 -
-
NP to SH 85,523 71,517 64,068 -90,452 -97,445 -79,006 -73,236 -
-
Tax Rate 14.13% 15.58% 17.71% - - - - -
Total Cost 159,467 113,314 72,369 308,389 328,576 336,588 375,445 -43.46%
-
Net Worth 1,755,886 1,755,886 1,755,886 1,661,229 1,646,051 1,660,364 1,660,364 3.79%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,755,886 1,755,886 1,755,886 1,661,229 1,646,051 1,660,364 1,660,364 3.79%
NOSH 1,476,738 1,476,738 1,476,738 1,476,738 1,456,941 1,456,941 1,456,941 0.90%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 36.63% 40.52% 48.49% -38.30% -39.15% -28.89% -23.21% -
ROE 4.87% 4.07% 3.65% -5.44% -5.92% -4.76% -4.41% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 17.34 13.13 9.68 15.44 16.50 18.24 21.29 -12.77%
EPS 5.89 4.93 4.41 -6.26 -6.81 -5.52 -5.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.21 1.21 1.15 1.15 1.16 1.16 2.85%
Adjusted Per Share Value based on latest NOSH - 1,476,738
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.96 9.05 6.67 10.59 11.22 12.41 14.48 -11.95%
EPS 4.06 3.40 3.04 -4.30 -4.63 -3.75 -3.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8341 0.8341 0.8341 0.7892 0.782 0.7888 0.7888 3.78%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.44 0.49 0.525 0.60 0.625 0.61 0.60 -
P/RPS 2.54 3.73 5.42 3.89 3.79 3.34 2.82 -6.72%
P/EPS 7.47 9.94 11.89 -9.58 -9.18 -11.05 -11.73 -
EY 13.39 10.06 8.41 -10.44 -10.89 -9.05 -8.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.43 0.52 0.54 0.53 0.52 -21.72%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 24/08/22 25/05/22 23/02/22 24/11/21 24/08/21 28/05/21 -
Price 0.415 0.48 0.515 0.595 0.63 0.625 0.775 -
P/RPS 2.39 3.66 5.32 3.85 3.82 3.43 3.64 -24.43%
P/EPS 7.04 9.74 11.66 -9.50 -9.25 -11.32 -15.15 -
EY 14.20 10.27 8.57 -10.52 -10.81 -8.83 -6.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.43 0.52 0.55 0.54 0.67 -36.35%

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