[E&O] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 33.89%
YoY- -881.52%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 301,504 252,770 83,785 165,529 390,566 636,335 701,215 -13.11%
PBT 118,858 42,970 -5,434 22,389 33,802 97,003 134,427 -2.02%
Tax -15,401 -7,975 -7,027 -20,162 -26,445 -60,321 -57,014 -19.59%
NP 103,457 34,995 -12,461 2,227 7,357 36,682 77,413 4.94%
-
NP to SH 97,128 28,454 -15,263 1,953 8,089 24,151 62,892 7.50%
-
Tax Rate 12.96% 18.56% - 90.05% 78.24% 62.18% 42.41% -
Total Cost 198,047 217,775 96,246 163,302 383,209 599,653 623,802 -17.39%
-
Net Worth 2,127,815 1,784,909 1,661,229 1,746,245 1,964,497 1,856,008 1,833,084 2.51%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,127,815 1,784,909 1,661,229 1,746,245 1,964,497 1,856,008 1,833,084 2.51%
NOSH 1,863,755 1,476,738 1,476,738 1,456,941 1,456,941 1,326,706 1,326,706 5.82%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 34.31% 13.84% -14.87% 1.35% 1.88% 5.76% 11.04% -
ROE 4.56% 1.59% -0.92% 0.11% 0.41% 1.30% 3.43% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.44 17.42 5.80 11.56 27.44 48.34 53.55 -17.85%
EPS 5.85 1.96 -1.06 0.14 0.56 1.85 4.81 3.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.23 1.15 1.22 1.38 1.41 1.40 -3.08%
Adjusted Per Share Value based on latest NOSH - 1,476,738
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.99 10.05 3.33 6.58 15.53 25.30 27.88 -13.11%
EPS 3.86 1.13 -0.61 0.08 0.32 0.96 2.50 7.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8462 0.7098 0.6606 0.6944 0.7812 0.7381 0.7289 2.51%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.575 0.41 0.60 0.465 0.625 1.12 1.43 -
P/RPS 3.50 2.35 10.34 4.02 2.28 2.32 2.67 4.61%
P/EPS 10.86 20.91 -56.79 340.80 109.99 61.04 29.77 -15.46%
EY 9.21 4.78 -1.76 0.29 0.91 1.64 3.36 18.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.33 0.52 0.38 0.45 0.79 1.02 -11.19%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 22/02/23 23/02/22 23/02/21 18/02/20 22/02/19 13/02/18 -
Price 0.87 0.305 0.595 0.42 0.56 0.88 1.45 -
P/RPS 5.29 1.75 10.26 3.63 2.04 1.82 2.71 11.78%
P/EPS 16.43 15.55 -56.31 307.82 98.55 47.96 30.19 -9.63%
EY 6.09 6.43 -1.78 0.32 1.01 2.08 3.31 10.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.25 0.52 0.34 0.41 0.62 1.04 -5.30%

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