[E&O] YoY Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
14-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 92.63%
YoY- 478.79%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 129,005 271,416 379,383 369,319 242,587 154,598 207,038 -7.57%
PBT 12,965 9,636 61,752 67,088 17,124 51,019 64,597 -23.46%
Tax -11,767 -19,064 -26,107 -23,307 -9,467 -3,339 -21,841 -9.78%
NP 1,198 -9,428 35,645 43,781 7,657 47,680 42,756 -44.85%
-
NP to SH 1,121 -10,666 32,946 40,915 7,069 47,706 40,198 -44.90%
-
Tax Rate 90.76% 197.84% 42.28% 34.74% 55.28% 6.54% 33.81% -
Total Cost 127,807 280,844 343,738 325,538 234,930 106,918 164,282 -4.09%
-
Net Worth 1,760,559 1,948,266 1,854,507 1,809,237 1,628,394 1,643,342 1,517,114 2.50%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,760,559 1,948,266 1,854,507 1,809,237 1,628,394 1,643,342 1,517,114 2.50%
NOSH 1,456,941 1,456,941 1,326,706 1,326,706 1,262,321 1,226,375 1,107,382 4.67%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.93% -3.47% 9.40% 11.85% 3.16% 30.84% 20.65% -
ROE 0.06% -0.55% 1.78% 2.26% 0.43% 2.90% 2.65% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 9.01 18.95 29.05 27.97 19.22 12.61 18.70 -11.44%
EPS 0.08 -0.74 2.53 3.11 0.56 3.89 3.63 -47.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.36 1.42 1.37 1.29 1.34 1.37 -1.77%
Adjusted Per Share Value based on latest NOSH - 1,326,706
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.13 10.79 15.09 14.69 9.65 6.15 8.23 -7.56%
EPS 0.04 -0.42 1.31 1.63 0.28 1.90 1.60 -45.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7001 0.7748 0.7375 0.7195 0.6476 0.6535 0.6033 2.50%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.385 0.66 1.32 1.58 1.68 1.58 2.87 -
P/RPS 4.27 3.48 4.54 5.65 8.74 12.53 15.35 -19.18%
P/EPS 491.59 -88.64 52.33 51.00 300.00 40.62 79.06 35.56%
EY 0.20 -1.13 1.91 1.96 0.33 2.46 1.26 -26.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.49 0.93 1.15 1.30 1.18 2.09 -27.22%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 28/11/19 09/11/18 14/11/17 17/11/16 27/11/15 28/11/14 -
Price 0.395 0.57 1.12 1.45 1.52 1.55 2.55 -
P/RPS 4.38 3.01 3.86 5.18 7.91 12.30 13.64 -17.23%
P/EPS 504.36 -76.56 44.40 46.80 271.43 39.85 70.25 38.85%
EY 0.20 -1.31 2.25 2.14 0.37 2.51 1.42 -27.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.42 0.79 1.06 1.18 1.16 1.86 -25.40%

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