[E&O] YoY Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 116.84%
YoY- 110.51%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 418,554 343,140 120,812 258,010 542,832 758,766 738,638 -9.02%
PBT 156,666 20,948 -28,202 25,930 19,272 123,504 134,176 2.61%
Tax -20,160 -13,880 -12,862 -23,534 -38,128 -52,214 -46,614 -13.03%
NP 136,506 7,068 -41,064 2,396 -18,856 71,290 87,562 7.67%
-
NP to SH 125,376 -3,266 -46,176 2,242 -21,332 65,892 81,830 7.36%
-
Tax Rate 12.87% 66.26% - 90.76% 197.84% 42.28% 34.74% -
Total Cost 282,048 336,072 161,876 255,614 561,688 687,476 651,076 -13.00%
-
Net Worth 1,897,087 1,755,886 1,646,051 1,760,559 1,948,266 1,854,507 1,809,237 0.79%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,897,087 1,755,886 1,646,051 1,760,559 1,948,266 1,854,507 1,809,237 0.79%
NOSH 1,739,913 1,476,738 1,456,941 1,456,941 1,456,941 1,326,706 1,326,706 4.62%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 32.61% 2.06% -33.99% 0.93% -3.47% 9.40% 11.85% -
ROE 6.61% -0.19% -2.81% 0.13% -1.09% 3.55% 4.52% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 25.81 23.65 8.44 18.03 37.89 58.10 55.93 -12.08%
EPS 7.98 -0.22 -3.22 0.16 -1.48 5.06 6.22 4.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.21 1.15 1.23 1.36 1.42 1.37 -2.59%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 16.64 13.65 4.80 10.26 21.59 30.17 29.37 -9.03%
EPS 4.99 -0.13 -1.84 0.09 -0.85 2.62 3.25 7.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7544 0.6983 0.6546 0.7001 0.7748 0.7375 0.7195 0.79%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.67 0.44 0.625 0.385 0.66 1.32 1.58 -
P/RPS 2.60 1.86 7.40 2.14 1.74 2.27 2.82 -1.34%
P/EPS 8.66 -195.50 -19.37 245.79 -44.32 26.16 25.50 -16.46%
EY 11.54 -0.51 -5.16 0.41 -2.26 3.82 3.92 19.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.36 0.54 0.31 0.49 0.93 1.15 -11.03%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 22/11/22 24/11/21 30/11/20 28/11/19 09/11/18 14/11/17 -
Price 0.61 0.415 0.63 0.395 0.57 1.12 1.45 -
P/RPS 2.36 1.76 7.46 2.19 1.50 1.93 2.59 -1.53%
P/EPS 7.89 -184.39 -19.53 252.18 -38.28 22.20 23.40 -16.56%
EY 12.68 -0.54 -5.12 0.40 -2.61 4.50 4.27 19.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.55 0.32 0.42 0.79 1.06 -11.18%

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