[E&O] YoY Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 20.19%
YoY- 16.38%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 304,725 486,802 886,320 981,265 704,764 422,183 449,497 -6.26%
PBT -49,533 -155,610 161,898 197,272 125,296 54,755 202,136 -
Tax -21,187 -36,728 -85,534 -81,011 -34,380 -15,926 -45,470 -11.94%
NP -70,720 -192,338 76,364 116,261 90,916 38,829 156,666 -
-
NP to SH -73,236 -195,942 61,918 100,790 86,604 37,191 152,088 -
-
Tax Rate - - 52.83% 41.07% 27.44% 29.09% 22.49% -
Total Cost 375,445 679,140 809,956 865,004 613,848 383,354 292,831 4.22%
-
Net Worth 1,660,364 1,761,543 1,886,072 1,847,395 1,696,332 1,623,297 1,490,464 1.81%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - 14,321 40,415 - - 24,783 - -
Div Payout % - 0.00% 65.27% - - 66.64% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,660,364 1,761,543 1,886,072 1,847,395 1,696,332 1,623,297 1,490,464 1.81%
NOSH 1,456,941 1,456,941 1,456,936 1,326,706 1,256,542 1,239,158 1,137,759 4.20%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -23.21% -39.51% 8.62% 11.85% 12.90% 9.20% 34.85% -
ROE -4.41% -11.12% 3.28% 5.46% 5.11% 2.29% 10.20% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 21.29 33.99 65.79 75.42 56.09 34.07 39.51 -9.78%
EPS -5.12 -13.68 4.70 7.71 6.89 3.00 12.45 -
DPS 0.00 1.00 3.00 0.00 0.00 2.00 0.00 -
NAPS 1.16 1.23 1.40 1.42 1.35 1.31 1.31 -2.00%
Adjusted Per Share Value based on latest NOSH - 1,326,706
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 12.12 19.36 35.25 39.02 28.03 16.79 17.87 -6.26%
EPS -2.91 -7.79 2.46 4.01 3.44 1.48 6.05 -
DPS 0.00 0.57 1.61 0.00 0.00 0.99 0.00 -
NAPS 0.6603 0.7005 0.75 0.7346 0.6746 0.6455 0.5927 1.81%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.60 0.37 0.905 1.42 1.93 1.65 2.00 -
P/RPS 2.82 1.09 1.38 1.88 3.44 4.84 5.06 -9.27%
P/EPS -11.73 -2.70 19.69 18.33 28.00 54.98 14.96 -
EY -8.53 -36.98 5.08 5.46 3.57 1.82 6.68 -
DY 0.00 2.70 3.31 0.00 0.00 1.21 0.00 -
P/NAPS 0.52 0.30 0.65 1.00 1.43 1.26 1.53 -16.44%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 29/06/20 24/05/19 25/05/18 23/05/17 26/05/16 25/05/15 -
Price 0.775 0.40 0.81 1.55 1.84 1.55 1.83 -
P/RPS 3.64 1.18 1.23 2.06 3.28 4.55 4.63 -3.92%
P/EPS -15.15 -2.92 17.62 20.01 26.70 51.64 13.69 -
EY -6.60 -34.20 5.67 5.00 3.75 1.94 7.30 -
DY 0.00 2.50 3.70 0.00 0.00 1.29 0.00 -
P/NAPS 0.67 0.33 0.58 1.09 1.36 1.18 1.40 -11.54%

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