[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 123,864 95,020 33,876 58,893 136,828 179,388 195,880 -7.35%
PBT 42,498 7,300 -8,614 8,944 -2,812 32,207 32,294 4.68%
Tax -11,110 -4,621 -3,698 -4,251 -9,860 -12,019 -11,252 -0.21%
NP 31,388 2,679 -12,312 4,693 -12,672 20,188 21,042 6.88%
-
NP to SH 29,734 16 -13,990 4,449 -12,366 18,826 19,675 7.12%
-
Tax Rate 26.14% 63.30% - 47.53% - 37.32% 34.84% -
Total Cost 92,476 92,341 46,188 54,200 149,500 159,200 174,838 -10.06%
-
Net Worth 1,897,087 1,755,886 1,646,051 1,760,559 1,948,266 1,854,507 1,809,237 0.79%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,897,087 1,755,886 1,646,051 1,760,559 1,948,266 1,854,507 1,809,237 0.79%
NOSH 1,739,913 1,476,738 1,456,941 1,456,941 1,456,941 1,326,706 1,326,706 4.62%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 25.34% 2.82% -36.34% 7.97% -9.26% 11.25% 10.74% -
ROE 1.57% 0.00% -0.85% 0.25% -0.63% 1.02% 1.09% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.64 6.55 2.37 4.11 9.55 13.74 14.83 -10.46%
EPS 1.83 0.00 -0.98 0.31 -0.86 1.44 1.49 3.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.21 1.15 1.23 1.36 1.42 1.37 -2.59%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.88 4.51 1.61 2.80 6.50 8.52 9.31 -7.36%
EPS 1.41 0.00 -0.66 0.21 -0.59 0.89 0.93 7.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9012 0.8341 0.7819 0.8363 0.9255 0.881 0.8595 0.79%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.67 0.44 0.625 0.385 0.66 1.32 1.58 -
P/RPS 8.77 6.72 26.41 9.36 6.91 9.61 10.65 -3.18%
P/EPS 36.54 39,906.52 -63.95 123.86 -76.46 91.57 106.05 -16.26%
EY 2.74 0.00 -1.56 0.81 -1.31 1.09 0.94 19.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.36 0.54 0.31 0.49 0.93 1.15 -11.03%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 22/11/22 24/11/21 30/11/20 28/11/19 09/11/18 14/11/17 -
Price 0.61 0.415 0.63 0.395 0.57 1.12 1.45 -
P/RPS 7.99 6.34 26.62 9.60 5.97 8.15 9.78 -3.31%
P/EPS 33.26 37,639.10 -64.46 127.08 -66.03 77.70 97.33 -16.37%
EY 3.01 0.00 -1.55 0.79 -1.51 1.29 1.03 19.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.55 0.32 0.42 0.79 1.06 -11.18%

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