[E&O] YoY Quarter Result on 31-Dec-2016 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 710.91%
YoY- 700.67%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 119,150 256,952 331,896 243,316 117,585 99,419 97,788 3.34%
PBT 24,166 35,251 67,339 49,287 3,791 16,853 28,468 -2.69%
Tax -7,381 -34,214 -33,707 -16,339 596 -4,591 -8,381 -2.09%
NP 16,785 1,037 33,632 32,948 4,387 12,262 20,087 -2.94%
-
NP to SH 18,755 -8,795 21,977 31,074 3,881 11,390 19,063 -0.27%
-
Tax Rate 30.54% 97.06% 50.06% 33.15% -15.72% 27.24% 29.44% -
Total Cost 102,365 255,915 298,264 210,368 113,198 87,157 77,701 4.69%
-
Net Worth 1,964,497 1,856,008 1,833,084 1,646,938 1,652,554 1,507,500 1,429,724 5.43%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,964,497 1,856,008 1,833,084 1,646,938 1,652,554 1,507,500 1,429,724 5.43%
NOSH 1,456,941 1,326,706 1,326,706 1,262,319 1,251,935 1,116,666 1,108,313 4.66%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 14.09% 0.40% 10.13% 13.54% 3.73% 12.33% 20.54% -
ROE 0.95% -0.47% 1.20% 1.89% 0.23% 0.76% 1.33% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.37 19.52 25.35 19.35 9.39 8.90 8.82 -0.86%
EPS 1.31 -0.67 1.68 2.47 0.31 1.02 1.72 -4.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.41 1.40 1.31 1.32 1.35 1.29 1.12%
Adjusted Per Share Value based on latest NOSH - 1,262,319
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.74 10.22 13.20 9.68 4.68 3.95 3.89 3.34%
EPS 0.75 -0.35 0.87 1.24 0.15 0.45 0.76 -0.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7812 0.7381 0.7289 0.6549 0.6572 0.5995 0.5685 5.43%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.625 1.12 1.43 1.45 1.43 2.25 1.89 -
P/RPS 7.47 5.74 5.64 7.49 15.23 25.27 21.42 -16.09%
P/EPS 47.44 -167.63 85.20 58.66 461.29 220.59 109.88 -13.05%
EY 2.11 -0.60 1.17 1.70 0.22 0.45 0.91 15.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.79 1.02 1.11 1.08 1.67 1.47 -17.89%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 18/02/20 22/02/19 13/02/18 23/02/17 25/02/16 27/02/15 26/02/14 -
Price 0.56 0.88 1.45 1.94 1.57 2.25 1.98 -
P/RPS 6.69 4.51 5.72 10.02 16.72 25.27 22.44 -18.25%
P/EPS 42.51 -131.71 86.39 78.49 506.45 220.59 115.12 -15.29%
EY 2.35 -0.76 1.16 1.27 0.20 0.45 0.87 18.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.62 1.04 1.48 1.19 1.67 1.53 -19.69%

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