[E&O] YoY Quarter Result on 31-Mar-2021 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -9137.14%
YoY- 63.15%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 121,326 65,300 56,711 139,196 96,236 249,985 280,050 -13.00%
PBT 48,298 13,018 88,226 -71,922 -189,412 65,412 62,845 -4.28%
Tax -10,642 3,763 -7,638 -1,025 -10,283 -25,438 -23,997 -12.66%
NP 37,656 16,781 80,588 -72,947 -199,695 39,974 38,848 -0.51%
-
NP to SH 36,478 16,091 79,331 -75,189 -204,031 38,215 37,898 -0.63%
-
Tax Rate 22.03% -28.91% 8.66% - - 38.89% 38.18% -
Total Cost 83,670 48,519 -23,877 212,143 295,931 210,011 241,202 -16.16%
-
Net Worth 2,109,992 1,793,529 1,755,886 1,660,364 1,761,543 1,886,072 1,847,395 2.23%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - 14,321 40,415 - -
Div Payout % - - - - 0.00% 105.76% - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 2,109,992 1,793,529 1,755,886 1,660,364 1,761,543 1,886,072 1,847,395 2.23%
NOSH 2,015,183 1,476,738 1,476,738 1,456,941 1,456,941 1,456,936 1,326,706 7.20%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 31.04% 25.70% 142.10% -52.41% -207.51% 15.99% 13.87% -
ROE 1.73% 0.90% 4.52% -4.53% -11.58% 2.03% 2.05% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 6.21 4.48 3.91 9.72 6.72 18.56 21.53 -18.70%
EPS 1.87 1.10 5.47 -5.25 -14.25 2.84 2.91 -7.09%
DPS 0.00 0.00 0.00 0.00 1.00 3.00 0.00 -
NAPS 1.08 1.23 1.21 1.16 1.23 1.40 1.42 -4.45%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.82 2.60 2.26 5.54 3.83 9.94 11.14 -13.02%
EPS 1.45 0.64 3.15 -2.99 -8.11 1.52 1.51 -0.67%
DPS 0.00 0.00 0.00 0.00 0.57 1.61 0.00 -
NAPS 0.8391 0.7132 0.6983 0.6603 0.7005 0.75 0.7346 2.23%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.05 0.32 0.525 0.60 0.37 0.905 1.42 -
P/RPS 16.91 7.15 13.43 6.17 5.51 4.88 6.60 16.96%
P/EPS 56.24 29.00 9.60 -11.42 -2.60 31.90 48.75 2.40%
EY 1.78 3.45 10.41 -8.76 -38.50 3.13 2.05 -2.32%
DY 0.00 0.00 0.00 0.00 2.70 3.31 0.00 -
P/NAPS 0.97 0.26 0.43 0.52 0.30 0.65 1.00 -0.50%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 31/05/23 25/05/22 28/05/21 29/06/20 24/05/19 25/05/18 -
Price 1.04 0.32 0.515 0.775 0.40 0.81 1.55 -
P/RPS 16.75 7.15 13.18 7.97 5.95 4.37 7.20 15.09%
P/EPS 55.70 29.00 9.42 -14.75 -2.81 28.55 53.21 0.76%
EY 1.80 3.45 10.62 -6.78 -35.62 3.50 1.88 -0.72%
DY 0.00 0.00 0.00 0.00 2.50 3.70 0.00 -
P/NAPS 0.96 0.26 0.43 0.67 0.33 0.58 1.09 -2.09%

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