[E&O] YoY 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- -53.77%
YoY- -414.45%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 171,030 123,864 95,020 33,876 58,893 136,828 179,388 -0.79%
PBT 46,634 42,498 7,300 -8,614 8,944 -2,812 32,207 6.35%
Tax -13,004 -11,110 -4,621 -3,698 -4,251 -9,860 -12,019 1.32%
NP 33,630 31,388 2,679 -12,312 4,693 -12,672 20,188 8.86%
-
NP to SH 30,387 29,734 16 -13,990 4,449 -12,366 18,826 8.29%
-
Tax Rate 27.89% 26.14% 63.30% - 47.53% - 37.32% -
Total Cost 137,400 92,476 92,341 46,188 54,200 149,500 159,200 -2.42%
-
Net Worth 2,226,992 1,897,087 1,755,886 1,646,051 1,760,559 1,948,266 1,854,507 3.09%
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 2,226,992 1,897,087 1,755,886 1,646,051 1,760,559 1,948,266 1,854,507 3.09%
NOSH 2,081,301 1,739,913 1,476,738 1,456,941 1,456,941 1,456,941 1,326,706 7.78%
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 19.66% 25.34% 2.82% -36.34% 7.97% -9.26% 11.25% -
ROE 1.36% 1.57% 0.00% -0.85% 0.25% -0.63% 1.02% -
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 8.22 7.64 6.55 2.37 4.11 9.55 13.74 -8.19%
EPS 1.46 1.83 0.00 -0.98 0.31 -0.86 1.44 0.22%
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 6.80 4.93 3.78 1.35 2.34 5.44 7.13 -0.78%
EPS 1.21 1.18 0.00 -0.56 0.18 -0.49 0.75 8.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8856 0.7544 0.6983 0.6546 0.7001 0.7748 0.7375 3.09%
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 11.07 8.77 6.72 26.41 9.36 6.91 9.61 2.38%
P/EPS 62.33 36.54 39,906.52 -63.95 123.86 -76.46 91.57 -6.20%
EY 1.60 2.74 0.00 -1.56 0.81 -1.31 1.09 6.59%
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 11.38 7.99 6.34 26.62 9.60 5.97 8.15 5.71%
P/EPS 64.04 33.26 37,639.10 -64.46 127.08 -66.03 77.70 -3.16%
EY 1.56 3.01 0.00 -1.55 0.79 -1.51 1.29 3.21%
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