[E&O] QoQ TTM Result on 31-Mar-2022 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 170.83%
YoY- 187.48%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 309,481 251,660 190,516 140,496 222,981 236,126 261,143 11.95%
PBT 131,196 107,367 91,453 82,792 -77,356 -76,599 -59,041 -
Tax -15,613 -15,174 -14,251 -14,665 -8,052 -15,851 -16,404 -3.23%
NP 115,583 92,193 77,202 68,127 -85,408 -92,450 -75,445 -
-
NP to SH 107,785 85,523 71,517 64,068 -90,452 -97,445 -79,006 -
-
Tax Rate 11.90% 14.13% 15.58% 17.71% - - - -
Total Cost 193,898 159,467 113,314 72,369 308,389 328,576 336,588 -30.69%
-
Net Worth 1,784,909 1,755,886 1,755,886 1,755,886 1,661,229 1,646,051 1,660,364 4.92%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,784,909 1,755,886 1,755,886 1,755,886 1,661,229 1,646,051 1,660,364 4.92%
NOSH 1,476,738 1,476,738 1,476,738 1,476,738 1,476,738 1,456,941 1,456,941 0.90%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 37.35% 36.63% 40.52% 48.49% -38.30% -39.15% -28.89% -
ROE 6.04% 4.87% 4.07% 3.65% -5.44% -5.92% -4.76% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 21.33 17.34 13.13 9.68 15.44 16.50 18.24 10.96%
EPS 7.43 5.89 4.93 4.41 -6.26 -6.81 -5.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.21 1.21 1.21 1.15 1.15 1.16 3.97%
Adjusted Per Share Value based on latest NOSH - 1,476,738
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.70 11.95 9.05 6.67 10.59 11.22 12.41 11.91%
EPS 5.12 4.06 3.40 3.04 -4.30 -4.63 -3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8479 0.8341 0.8341 0.8341 0.7892 0.7819 0.7887 4.92%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.41 0.44 0.49 0.525 0.60 0.625 0.61 -
P/RPS 1.92 2.54 3.73 5.42 3.89 3.79 3.34 -30.79%
P/EPS 5.52 7.47 9.94 11.89 -9.58 -9.18 -11.05 -
EY 18.12 13.39 10.06 8.41 -10.44 -10.89 -9.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.40 0.43 0.52 0.54 0.53 -27.02%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 22/11/22 24/08/22 25/05/22 23/02/22 24/11/21 24/08/21 -
Price 0.305 0.415 0.48 0.515 0.595 0.63 0.625 -
P/RPS 1.43 2.39 3.66 5.32 3.85 3.82 3.43 -44.10%
P/EPS 4.11 7.04 9.74 11.66 -9.50 -9.25 -11.32 -
EY 24.35 14.20 10.27 8.57 -10.52 -10.81 -8.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.40 0.43 0.52 0.55 0.54 -40.07%

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