[E&O] YoY Quarter Result on 30-Jun-2016 [#1]

Stock

[E&O] EASTERN & ORIENTAL BHD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Jun-2016 [#1]

Profit Trend

QoQ- 122.49%

YoY- -86.08%

Quarter Report

E&O's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	134,588	199,995	173,439	163,312	68,890	129,744	94,991	5.97%
YoY %	-32.70%	15.31%	6.20%	137.06%	-46.90%	36.59%	-	-
Horiz. %	141.69%	210.54%	182.58%	171.92%	72.52%	136.59%	100.00%	-
PBT	12,448	29,545	34,794	10,639	24,603	33,208	34,582	-15.65%
YoY %	-57.87%	-15.09%	227.04%	-56.76%	-25.91%	-3.97%	-	-
Horiz. %	36.00%	85.43%	100.61%	30.76%	71.14%	96.03%	100.00%	-
Tax	-9,204	-14,088	-12,055	-6,827	-1,261	-12,640	-6,778	5.22%
YoY %	34.67%	-16.86%	-76.58%	-441.40%	90.02%	-86.49%	-	-
Horiz. %	135.79%	207.85%	177.85%	100.72%	18.60%	186.49%	100.00%	-
NP	3,244	15,457	22,739	3,812	23,342	20,568	27,804	-30.08%
YoY %	-79.01%	-32.02%	496.51%	-83.67%	13.49%	-26.03%	-	-
Horiz. %	11.67%	55.59%	81.78%	13.71%	83.95%	73.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,700	14,120	21,240	3,237	23,259	18,960	27,220	-36.99%
YoY %	-87.96%	-33.52%	556.16%	-86.08%	22.67%	-30.35%	-	-
Horiz. %	6.25%	51.87%	78.03%	11.89%	85.45%	69.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	73.94%	47.68%	34.65%	64.17%	5.13%	38.06%	19.60%	-
YoY %	55.08%	37.60%	-46.00%	1,150.88%	-86.52%	94.18%	-	-
Horiz. %	377.24%	243.27%	176.79%	327.40%	26.17%	194.18%	100.00%	-
Total Cost	131,344	184,538	150,700	159,500	45,548	109,176	67,187	11.81%
YoY %	-28.83%	22.45%	-5.52%	250.18%	-58.28%	62.50%	-	-
Horiz. %	195.49%	274.66%	224.30%	237.40%	67.79%	162.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,005,561	1,855,274	1,778,530	1,630,949	1,628,130	1,496,842	1,416,325	5.96%
YoY %	8.10%	4.32%	9.05%	0.17%	8.77%	5.68%	-	-
Horiz. %	141.60%	130.99%	125.57%	115.15%	114.95%	105.68%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	2,005,561	1,855,274	1,778,530	1,630,949	1,628,130	1,496,842	1,416,325	5.96%
YoY %	8.10%	4.32%	9.05%	0.17%	8.77%	5.68%	-	-
Horiz. %	141.60%	130.99%	125.57%	115.15%	114.95%	105.68%	100.00%	-
NOSH	1,456,936	1,326,706	1,279,518	1,245,000	1,224,157	1,108,771	1,106,504	4.69%
YoY %	9.82%	3.69%	2.77%	1.70%	10.41%	0.20%	-	-
Horiz. %	131.67%	119.90%	115.64%	112.52%	110.63%	100.20%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	2.41%	7.73%	13.11%	2.33%	33.88%	15.85%	29.27%	-
YoY %	-68.82%	-41.04%	462.66%	-93.12%	113.75%	-45.85%	-	-
Horiz. %	8.23%	26.41%	44.79%	7.96%	115.75%	54.15%	100.00%	-
ROE	0.08%	0.76%	1.19%	0.20%	1.43%	1.27%	1.92%	-
YoY %	-89.47%	-36.13%	495.00%	-86.01%	12.60%	-33.85%	-	-
Horiz. %	4.17%	39.58%	61.98%	10.42%	74.48%	66.15%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	9.40	15.42	13.56	13.12	5.63	11.70	8.58	1.53%
YoY %	-39.04%	13.72%	3.35%	133.04%	-51.88%	36.36%	-	-
Horiz. %	109.56%	179.72%	158.04%	152.91%	65.62%	136.36%	100.00%	-
EPS	0.12	1.09	1.66	0.26	1.90	1.71	2.46	-39.53%
YoY %	-88.99%	-34.34%	538.46%	-86.32%	11.11%	-30.49%	-	-
Horiz. %	4.88%	44.31%	67.48%	10.57%	77.24%	69.51%	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	1.40	1.43	1.39	1.31	1.33	1.35	1.28	1.50%
YoY %	-2.10%	2.88%	6.11%	-1.50%	-1.48%	5.47%	-	-
Horiz. %	109.38%	111.72%	108.59%	102.34%	103.91%	105.47%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,245,000
RPS	5.35	7.95	6.90	6.49	2.74	5.16	3.78	5.95%
YoY %	-32.70%	15.22%	6.32%	136.86%	-46.90%	36.51%	-	-
Horiz. %	141.53%	210.32%	182.54%	171.69%	72.49%	136.51%	100.00%	-
EPS	0.07	0.56	0.84	0.13	0.92	0.75	1.08	-36.60%
YoY %	-87.50%	-33.33%	546.15%	-85.87%	22.67%	-30.56%	-	-
Horiz. %	6.48%	51.85%	77.78%	12.04%	85.19%	69.44%	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	0.7975	0.7378	0.7073	0.6486	0.6474	0.5952	0.5632	5.96%
YoY %	8.09%	4.31%	9.05%	0.19%	8.77%	5.68%	-	-
Horiz. %	141.60%	131.00%	125.59%	115.16%	114.95%	105.68%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.795	1.57	1.70	1.66	1.70	2.75	2.00	-
P/RPS	8.46	10.18	12.54	12.65	30.21	23.50	23.30	-15.52%
YoY %	-16.90%	-18.82%	-0.87%	-58.13%	28.55%	0.86%	-	-
Horiz. %	36.31%	43.69%	53.82%	54.29%	129.66%	100.86%	100.00%	-
P/EPS	669.93	144.26	102.41	638.46	89.47	160.82	81.30	42.09%
YoY %	364.39%	40.87%	-83.96%	613.60%	-44.37%	97.81%	-	-
Horiz. %	824.02%	177.44%	125.97%	785.31%	110.05%	197.81%	100.00%	-
EY	0.15	0.69	0.98	0.16	1.12	0.62	1.23	-29.56%
YoY %	-78.26%	-29.59%	512.50%	-85.71%	80.65%	-49.59%	-	-
Horiz. %	12.20%	56.10%	79.67%	13.01%	91.06%	50.41%	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	0.57	1.10	1.22	1.27	1.28	2.04	1.56	-15.44%
YoY %	-48.18%	-9.84%	-3.94%	-0.78%	-37.25%	30.77%	-	-
Horiz. %	36.54%	70.51%	78.21%	81.41%	82.05%	130.77%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/08/19	20/08/18	29/08/17	25/08/16	24/08/15	26/08/14	26/08/13	-
Price	0.785	1.52	1.51	1.69	1.50	2.93	2.08	-
P/RPS	8.36	9.86	11.14	12.88	26.65	25.04	24.23	-16.24%
YoY %	-15.21%	-11.49%	-13.51%	-51.67%	6.43%	3.34%	-	-
Horiz. %	34.50%	40.69%	45.98%	53.16%	109.99%	103.34%	100.00%	-
P/EPS	661.50	139.66	90.96	650.00	78.95	171.35	84.55	40.87%
YoY %	373.65%	53.54%	-86.01%	723.31%	-53.92%	102.66%	-	-
Horiz. %	782.38%	165.18%	107.58%	768.78%	93.38%	202.66%	100.00%	-
EY	0.15	0.72	1.10	0.15	1.27	0.58	1.18	-29.07%
YoY %	-79.17%	-34.55%	633.33%	-88.19%	118.97%	-50.85%	-	-
Horiz. %	12.71%	61.02%	93.22%	12.71%	107.63%	49.15%	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	0.56	1.06	1.09	1.29	1.13	2.17	1.63	-16.30%
YoY %	-47.17%	-2.75%	-15.50%	14.16%	-47.93%	33.13%	-	-
Horiz. %	34.36%	65.03%	66.87%	79.14%	69.33%	133.13%	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