[E&O] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 26.03%
YoY- 219.16%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 355,777 326,933 318,070 309,481 251,660 190,516 140,496 85.67%
PBT 123,847 88,649 55,988 131,196 107,367 91,453 82,792 30.76%
Tax -7,352 -863 -4,212 -15,613 -15,174 -14,251 -14,665 -36.86%
NP 116,495 87,786 51,776 115,583 92,193 77,202 68,127 42.94%
-
NP to SH 108,866 79,148 44,545 107,785 85,523 71,517 64,068 42.35%
-
Tax Rate 5.94% 0.97% 7.52% 11.90% 14.13% 15.58% 17.71% -
Total Cost 239,282 239,147 266,294 193,898 159,467 113,314 72,369 121.78%
-
Net Worth 1,897,087 2,056,068 1,793,529 1,784,909 1,755,886 1,755,886 1,755,886 5.28%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,897,087 2,056,068 1,793,529 1,784,909 1,755,886 1,755,886 1,755,886 5.28%
NOSH 1,739,913 1,550,676 1,476,738 1,476,738 1,476,738 1,476,738 1,476,738 11.54%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 32.74% 26.85% 16.28% 37.35% 36.63% 40.52% 48.49% -
ROE 5.74% 3.85% 2.48% 6.04% 4.87% 4.07% 3.65% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 21.94 21.47 21.81 21.33 17.34 13.13 9.68 72.46%
EPS 6.71 5.20 3.05 7.43 5.89 4.93 4.41 32.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.35 1.23 1.23 1.21 1.21 1.21 -2.21%
Adjusted Per Share Value based on latest NOSH - 1,476,738
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 16.90 15.53 15.11 14.70 11.96 9.05 6.67 85.74%
EPS 5.17 3.76 2.12 5.12 4.06 3.40 3.04 42.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9012 0.9768 0.852 0.8479 0.8341 0.8341 0.8341 5.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.67 0.305 0.32 0.41 0.44 0.49 0.525 -
P/RPS 3.05 1.42 1.47 1.92 2.54 3.73 5.42 -31.81%
P/EPS 9.98 5.87 10.48 5.52 7.47 9.94 11.89 -11.00%
EY 10.02 17.04 9.55 18.12 13.39 10.06 8.41 12.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.23 0.26 0.33 0.36 0.40 0.43 20.65%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 23/08/23 31/05/23 22/02/23 22/11/22 24/08/22 25/05/22 -
Price 0.61 0.45 0.315 0.305 0.415 0.48 0.515 -
P/RPS 2.78 2.10 1.44 1.43 2.39 3.66 5.32 -35.09%
P/EPS 9.09 8.66 10.31 4.11 7.04 9.74 11.66 -15.28%
EY 11.01 11.55 9.70 24.35 14.20 10.27 8.57 18.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.33 0.26 0.25 0.34 0.40 0.43 13.49%

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