[E&O] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 2.48%
YoY- 64.88%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 220,705 520,754 848,446 934,953 647,870 362,910 408,609 -9.74%
PBT 29,852 45,069 129,337 179,236 88,548 73,080 108,600 -19.34%
Tax -26,882 -35,260 -80,428 -76,018 -34,408 -3,657 -35,242 -4.40%
NP 2,969 9,809 48,909 103,217 54,140 69,422 73,357 -41.37%
-
NP to SH 2,604 10,785 32,201 83,856 50,857 68,782 68,784 -42.02%
-
Tax Rate 90.05% 78.24% 62.18% 42.41% 38.86% 5.00% 32.45% -
Total Cost 217,736 510,945 799,537 831,736 593,730 293,488 335,252 -6.93%
-
Net Worth 1,746,245 1,964,497 1,856,008 1,833,084 1,646,938 1,632,969 1,497,716 2.58%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,746,245 1,964,497 1,856,008 1,833,084 1,646,938 1,632,969 1,497,716 2.58%
NOSH 1,456,941 1,456,941 1,326,706 1,326,706 1,262,319 1,237,098 1,109,419 4.64%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 1.35% 1.88% 5.76% 11.04% 8.36% 19.13% 17.95% -
ROE 0.15% 0.55% 1.73% 4.57% 3.09% 4.21% 4.59% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 15.42 36.58 64.46 71.41 51.53 29.34 36.83 -13.49%
EPS 0.19 0.75 2.47 6.41 4.05 5.56 6.20 -44.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.38 1.41 1.40 1.31 1.32 1.35 -1.67%
Adjusted Per Share Value based on latest NOSH - 1,326,706
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 10.89 25.70 41.87 46.14 31.97 17.91 20.16 -9.74%
EPS 0.13 0.53 1.59 4.14 2.51 3.39 3.39 -41.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8617 0.9694 0.9159 0.9046 0.8127 0.8058 0.7391 2.58%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.465 0.625 1.12 1.43 1.45 1.43 2.25 -
P/RPS 3.02 1.71 1.74 2.00 2.81 4.87 6.11 -11.07%
P/EPS 255.60 82.49 45.78 22.33 35.84 25.72 36.29 38.40%
EY 0.39 1.21 2.18 4.48 2.79 3.89 2.76 -27.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.79 1.02 1.11 1.08 1.67 -21.84%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 18/02/20 22/02/19 13/02/18 23/02/17 25/02/16 27/02/15 -
Price 0.42 0.56 0.88 1.45 1.94 1.57 2.25 -
P/RPS 2.72 1.53 1.37 2.03 3.76 5.35 6.11 -12.60%
P/EPS 230.86 73.91 35.97 22.64 47.96 28.24 36.29 36.08%
EY 0.43 1.35 2.78 4.42 2.09 3.54 2.76 -26.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.62 1.04 1.48 1.19 1.67 -23.28%

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