[E&O] QoQ TTM Result on 31-Mar-2016 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -75.55%
YoY- -75.55%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 634,936 510,172 516,605 422,183 415,223 397,057 388,643 38.50%
PBT 65,964 20,860 40,791 54,755 175,496 188,558 193,531 -51.04%
Tax -38,989 -22,054 -21,492 -15,926 -21,781 -26,968 -34,091 9.31%
NP 26,975 -1,194 19,299 38,829 153,715 161,590 159,440 -69.24%
-
NP to SH 23,359 -3,446 17,169 37,191 152,087 159,596 156,387 -71.68%
-
Tax Rate 59.11% 105.72% 52.69% 29.09% 12.41% 14.30% 17.62% -
Total Cost 607,961 511,366 497,306 383,354 261,508 235,467 229,203 91.05%
-
Net Worth 1,646,938 1,647,759 1,630,949 1,641,274 1,652,554 1,646,179 1,628,130 0.76%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 25,057 25,057 25,057 25,057 - - - -
Div Payout % 107.27% 0.00% 145.95% 67.38% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,646,938 1,647,759 1,630,949 1,641,274 1,652,554 1,646,179 1,628,130 0.76%
NOSH 1,262,319 1,277,333 1,245,000 1,252,881 1,251,935 1,228,492 1,224,157 2.05%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.25% -0.23% 3.74% 9.20% 37.02% 40.70% 41.02% -
ROE 1.42% -0.21% 1.05% 2.27% 9.20% 9.69% 9.61% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 50.50 39.94 41.49 33.70 33.17 32.32 31.75 36.06%
EPS 1.86 -0.27 1.38 2.97 12.15 12.99 12.78 -72.16%
DPS 2.00 1.96 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.31 1.29 1.31 1.31 1.32 1.34 1.33 -1.00%
Adjusted Per Share Value based on latest NOSH - 1,252,881
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 30.16 24.24 24.54 20.06 19.72 18.86 18.46 38.51%
EPS 1.11 -0.16 0.82 1.77 7.22 7.58 7.43 -71.68%
DPS 1.19 1.19 1.19 1.19 0.00 0.00 0.00 -
NAPS 0.7824 0.7828 0.7748 0.7797 0.785 0.782 0.7734 0.77%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.45 1.68 1.66 1.65 1.43 1.58 1.70 -
P/RPS 2.87 4.21 4.00 4.90 4.31 4.89 5.35 -33.85%
P/EPS 78.04 -622.73 120.37 55.58 11.77 12.16 13.31 223.41%
EY 1.28 -0.16 0.83 1.80 8.50 8.22 7.51 -69.09%
DY 1.38 1.17 1.20 1.21 0.00 0.00 0.00 -
P/NAPS 1.11 1.30 1.27 1.26 1.08 1.18 1.28 -9.02%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 17/11/16 25/08/16 26/05/16 25/02/16 27/11/15 24/08/15 -
Price 1.94 1.52 1.69 1.55 1.57 1.55 1.50 -
P/RPS 3.84 3.81 4.07 4.60 4.73 4.80 4.72 -12.79%
P/EPS 104.41 -563.42 122.55 52.22 12.92 11.93 11.74 326.42%
EY 0.96 -0.18 0.82 1.92 7.74 8.38 8.52 -76.51%
DY 1.03 1.29 1.18 1.29 0.00 0.00 0.00 -
P/NAPS 1.48 1.18 1.29 1.18 1.19 1.16 1.13 19.60%

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