[E&O] YoY Annualized Quarter Result on 30-Jun-2021 [#1]

Stock

[E&O] EASTERN & ORIENTAL BHD

Announcement Date

24-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2022

Quarter

30-Jun-2021 [#1]

Profit Trend

QoQ- 50.31%

YoY- -173.38%

Quarter Report

E&O's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Annualized Quarter Result
Revenue	662,616	341,652	306,200	106,120	280,448	538,352	799,980	-3.08%
YoY %	93.94%	11.58%	188.54%	-62.16%	-47.91%	-32.70%	-	-
Horiz. %	82.83%	42.71%	38.28%	13.27%	35.06%	67.30%	100.00%	-
PBT	209,148	143,340	12,696	-21,948	16,084	49,792	118,180	9.97%
YoY %	45.91%	1,029.02%	157.85%	-236.46%	-67.70%	-57.87%	-	-
Horiz. %	176.97%	121.29%	10.74%	-18.57%	13.61%	42.13%	100.00%	-
Tax	-45,376	4,120	-9,276	-10,932	-30,064	-36,816	-56,352	-3.54%
YoY %	-1,201.36%	144.42%	15.15%	63.64%	18.34%	34.67%	-	-
Horiz. %	80.52%	-7.31%	16.46%	19.40%	53.35%	65.33%	100.00%	-
NP	163,772	147,460	3,420	-32,880	-13,980	12,976	61,828	17.61%
YoY %	11.06%	4,211.70%	110.40%	-135.19%	-207.74%	-79.01%	-	-
Horiz. %	264.88%	238.50%	5.53%	-53.18%	-22.61%	20.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,080	131,816	-6,596	-36,392	-13,312	6,800	56,480	17.67%
YoY %	13.86%	2,098.42%	81.88%	-173.38%	-295.76%	-87.96%	-	-
Horiz. %	265.72%	233.39%	-11.68%	-64.43%	-23.57%	12.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.70%	-2.87%	73.06%	-	186.92%	73.94%	47.68%	-
YoY %	856.10%	-103.93%	0.00%	-	152.80%	55.08%	-	-
Horiz. %	45.51%	-6.02%	153.23%	-	392.03%	155.08%	100.00%	-
Total Cost	498,844	194,192	302,780	139,000	294,428	525,376	738,152	-6.31%
YoY %	156.88%	-35.86%	117.83%	-52.79%	-43.96%	-28.83%	-	-
Horiz. %	67.58%	26.31%	41.02%	18.83%	39.89%	71.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,163,343	2,056,068	1,755,886	1,660,364	1,747,221	2,005,561	1,855,274	2.59%
YoY %	5.22%	17.10%	5.75%	-4.97%	-12.88%	8.10%	-	-
Horiz. %	116.61%	110.82%	94.64%	89.49%	94.18%	108.10%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	2,163,343	2,056,068	1,755,886	1,660,364	1,747,221	2,005,561	1,855,274	2.59%
YoY %	5.22%	17.10%	5.75%	-4.97%	-12.88%	8.10%	-	-
Horiz. %	116.61%	110.82%	94.64%	89.49%	94.18%	108.10%	100.00%	-
NOSH	2,102,631	1,550,676	1,476,738	1,456,941	1,456,941	1,456,936	1,326,706	7.96%
YoY %	35.59%	5.01%	1.36%	0.00%	0.00%	9.82%	-	-
Horiz. %	158.49%	116.88%	111.31%	109.82%	109.82%	109.82%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	24.72%	43.16%	1.12%	-30.98%	-4.98%	2.41%	7.73%	-
YoY %	-42.72%	3,753.57%	103.62%	-522.09%	-306.64%	-68.82%	-	-
Horiz. %	319.79%	558.34%	14.49%	-400.78%	-64.42%	31.18%	100.00%	-
ROE	6.94%	6.41%	-0.38%	-2.19%	-0.76%	0.34%	3.04%	-
YoY %	8.27%	1,786.84%	82.65%	-188.16%	-323.53%	-88.82%	-	-
Horiz. %	228.29%	210.86%	-12.50%	-72.04%	-25.00%	11.18%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	32.47	22.43	21.10	7.41	19.58	37.58	61.66	-10.12%
YoY %	44.76%	6.30%	184.75%	-62.16%	-47.90%	-39.05%	-	-
Horiz. %	52.66%	36.38%	34.22%	12.02%	31.75%	60.95%	100.00%	-
EPS	7.36	8.64	-0.44	-2.56	-0.92	0.48	4.36	9.10%
YoY %	-14.81%	2,063.64%	82.81%	-178.26%	-291.67%	-88.99%	-	-
Horiz. %	168.81%	198.17%	-10.09%	-58.72%	-21.10%	11.01%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.06	1.35	1.21	1.16	1.22	1.40	1.43	-4.86%
YoY %	-21.48%	11.57%	4.31%	-4.92%	-12.86%	-2.10%	-	-
Horiz. %	74.13%	94.41%	84.62%	81.12%	85.31%	97.90%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,456,941
RPS	31.48	16.23	14.55	5.04	13.32	25.57	38.00	-3.08%
YoY %	93.96%	11.55%	188.69%	-62.16%	-47.91%	-32.71%	-	-
Horiz. %	82.84%	42.71%	38.29%	13.26%	35.05%	67.29%	100.00%	-
EPS	7.13	6.26	-0.31	-1.73	-0.63	0.32	2.68	17.69%
YoY %	13.90%	2,119.35%	82.08%	-174.60%	-296.88%	-88.06%	-	-
Horiz. %	266.04%	233.58%	-11.57%	-64.55%	-23.51%	11.94%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0277	0.9768	0.8341	0.7888	0.83	0.9528	0.8814	2.59%
YoY %	5.21%	17.11%	5.74%	-4.96%	-12.89%	8.10%	-	-
Horiz. %	116.60%	110.82%	94.63%	89.49%	94.17%	108.10%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.985	0.305	0.49	0.61	0.395	0.795	1.57	-
P/RPS	3.03	1.36	2.32	8.23	2.02	2.12	2.55	2.91%
YoY %	122.79%	-41.38%	-71.81%	307.43%	-4.72%	-16.86%	-	-
Horiz. %	118.82%	53.33%	90.98%	322.75%	79.22%	83.14%	100.00%	-
P/EPS	13.39	3.52	-107.80	-23.99	-42.50	167.48	36.06	-15.20%
YoY %	280.40%	103.27%	-349.35%	43.55%	-125.38%	364.45%	-	-
Horiz. %	37.13%	9.76%	-298.95%	-66.53%	-117.86%	464.45%	100.00%	-
EY	7.47	28.38	-0.93	-4.17	-2.35	0.60	2.77	17.96%
YoY %	-73.68%	3,151.61%	77.70%	-77.45%	-491.67%	-78.34%	-	-
Horiz. %	269.68%	1,024.55%	-33.57%	-150.54%	-84.84%	21.66%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.93	0.23	0.40	0.53	0.32	0.57	1.10	-2.75%
YoY %	304.35%	-42.50%	-24.53%	65.62%	-43.86%	-48.18%	-	-
Horiz. %	84.55%	20.91%	36.36%	48.18%	29.09%	51.82%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	26/08/24	23/08/23	24/08/22	24/08/21	27/08/20	27/08/19	20/08/18	-
Price	0.84	0.445	0.48	0.625	0.415	0.785	1.52	-
P/RPS	2.59	1.98	2.27	8.43	2.12	2.09	2.47	0.79%
YoY %	30.81%	-12.78%	-73.07%	297.64%	1.44%	-15.38%	-	-
Horiz. %	104.86%	80.16%	91.90%	341.30%	85.83%	84.62%	100.00%	-
P/EPS	11.42	5.14	-105.60	-24.58	-44.65	165.37	34.92	-16.98%
YoY %	122.18%	104.87%	-329.62%	44.95%	-127.00%	373.57%	-	-
Horiz. %	32.70%	14.72%	-302.41%	-70.39%	-127.86%	473.57%	100.00%	-
EY	8.75	19.45	-0.95	-4.07	-2.24	0.60	2.86	20.46%
YoY %	-55.01%	2,147.37%	76.66%	-81.70%	-473.33%	-79.02%	-	-
Horiz. %	305.94%	680.07%	-33.22%	-142.31%	-78.32%	20.98%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.79	0.33	0.40	0.54	0.34	0.56	1.06	-4.77%
YoY %	139.39%	-17.50%	-25.93%	58.82%	-39.29%	-47.17%	-	-
Horiz. %	74.53%	31.13%	37.74%	50.94%	32.08%	52.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos