[E&O] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -153.77%
YoY- -2159.59%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 336,684 209,277 171,570 60,406 129,005 271,416 379,383 -1.96%
PBT 98,921 78,333 10,474 -14,101 12,965 9,636 61,752 8.16%
Tax -24,348 -10,080 -6,940 -6,431 -11,767 -19,064 -26,107 -1.15%
NP 74,573 68,253 3,534 -20,532 1,198 -9,428 35,645 13.07%
-
NP to SH 67,907 62,688 -1,633 -23,088 1,121 -10,666 32,946 12.79%
-
Tax Rate 24.61% 12.87% 66.26% - 90.76% 197.84% 42.28% -
Total Cost 262,111 141,024 168,036 80,938 127,807 280,844 343,738 -4.41%
-
Net Worth 2,201,833 1,897,087 1,755,886 1,646,051 1,760,559 1,948,266 1,854,507 2.89%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 2,201,833 1,897,087 1,755,886 1,646,051 1,760,559 1,948,266 1,854,507 2.89%
NOSH 2,057,787 1,739,913 1,476,738 1,456,941 1,456,941 1,456,941 1,326,706 7.58%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 22.15% 32.61% 2.06% -33.99% 0.93% -3.47% 9.40% -
ROE 3.08% 3.30% -0.09% -1.40% 0.06% -0.55% 1.78% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 16.36 12.91 11.82 4.22 9.01 18.95 29.05 -9.11%
EPS 3.30 3.99 -0.11 -1.61 0.08 -0.74 2.53 4.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.17 1.21 1.15 1.23 1.36 1.42 -4.60%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 13.39 8.32 6.82 2.40 5.13 10.79 15.09 -1.97%
EPS 2.70 2.49 -0.06 -0.92 0.04 -0.42 1.31 12.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8756 0.7544 0.6983 0.6546 0.7001 0.7748 0.7375 2.89%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.91 0.67 0.44 0.625 0.385 0.66 1.32 -
P/RPS 5.56 5.19 3.72 14.81 4.27 3.48 4.54 3.43%
P/EPS 27.58 17.33 -391.00 -38.75 491.59 -88.64 52.33 -10.11%
EY 3.63 5.77 -0.26 -2.58 0.20 -1.13 1.91 11.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.57 0.36 0.54 0.31 0.49 0.93 -1.48%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 22/11/23 22/11/22 24/11/21 30/11/20 28/11/19 09/11/18 -
Price 0.935 0.61 0.415 0.63 0.395 0.57 1.12 -
P/RPS 5.71 4.73 3.51 14.93 4.38 3.01 3.86 6.73%
P/EPS 28.33 15.78 -368.78 -39.06 504.36 -76.56 44.40 -7.20%
EY 3.53 6.34 -0.27 -2.56 0.20 -1.31 2.25 7.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.52 0.34 0.55 0.32 0.42 0.79 1.61%

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