[E&O] YoY Cumulative 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- 87.58%

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
Cumulative Result
Revenue	165,654	85,413	76,550	26,530	70,112	134,588	199,995	-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	52,287	35,835	3,174	-5,487	4,021	12,448	29,545	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	-11,344	1,030	-2,319	-2,733	-7,516	-9,204	-14,088	-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	40,943	36,865	855	-8,220	-3,495	3,244	15,457	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	37,520	32,954	-1,649	-9,098	-3,328	1,700	14,120	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	124,711	48,548	75,695	34,750	73,607	131,344	184,538	-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	1.73%	1.60%	-0.09%	-0.55%	-0.19%	0.08%	0.76%	-
YoY %	8.12%	1,877.78%	83.64%	-189.47%	-337.50%	-89.47%	-	-
Horiz. %	227.63%	210.53%	-11.84%	-72.37%	-25.00%	10.53%	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	8.12	5.61	5.28	1.85	4.90	9.40	15.42	-10.12%
YoY %	44.74%	6.25%	185.41%	-62.24%	-47.87%	-39.04%	-	-
Horiz. %	52.66%	36.38%	34.24%	12.00%	31.78%	60.96%	100.00%	-
EPS	1.84	2.16	-0.11	-0.64	-0.23	0.12	1.09	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	7.87	4.06	3.64	1.26	3.33	6.39	9.50	-3.08%
YoY %	93.84%	11.54%	188.89%	-62.16%	-47.89%	-32.74%	-	-
Horiz. %	82.84%	42.74%	38.32%	13.26%	35.05%	67.26%	100.00%	-
EPS	1.78	1.57	-0.08	-0.43	-0.16	0.08	0.67	17.66%
YoY %	13.38%	2,062.50%	81.40%	-168.75%	-300.00%	-88.06%	-	-
Horiz. %	265.67%	234.33%	-11.94%	-64.18%	-23.88%	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	12.14	5.44	9.29	32.91	8.07	8.46	10.18	2.97%
YoY %	123.16%	-41.44%	-71.77%	307.81%	-4.61%	-16.90%	-	-
Horiz. %	119.25%	53.44%	91.26%	323.28%	79.27%	83.10%	100.00%	-
P/EPS	53.58	14.10	-431.21	-95.97	-169.98	669.93	144.26	-15.20%
YoY %	280.00%	103.27%	-349.32%	43.54%	-125.37%	364.39%	-	-
Horiz. %	37.14%	9.77%	-298.91%	-66.53%	-117.83%	464.39%	100.00%	-
EY	1.87	7.09	-0.23	-1.04	-0.59	0.15	0.69	18.05%
YoY %	-73.62%	3,182.61%	77.88%	-76.27%	-493.33%	-78.26%	-	-
Horiz. %	271.01%	1,027.54%	-33.33%	-150.72%	-85.51%	21.74%	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	10.35	7.93	9.10	33.72	8.48	8.36	9.86	0.81%
YoY %	30.52%	-12.86%	-73.01%	297.64%	1.44%	-15.21%	-	-
Horiz. %	104.97%	80.43%	92.29%	341.99%	86.00%	84.79%	100.00%	-
P/EPS	45.69	20.57	-422.41	-98.33	-178.59	661.50	139.66	-16.97%
YoY %	122.12%	104.87%	-329.58%	44.94%	-127.00%	373.65%	-	-
Horiz. %	32.72%	14.73%	-302.46%	-70.41%	-127.87%	473.65%	100.00%	-
EY	2.19	4.86	-0.24	-1.02	-0.56	0.15	0.72	20.34%
YoY %	-54.94%	2,125.00%	76.47%	-82.14%	-473.33%	-79.17%	-	-
Horiz. %	304.17%	675.00%	-33.33%	-141.67%	-77.78%	20.83%	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