[E&O] YoY TTM Result on 30-Jun-2015 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 2.83%
YoY- 48.97%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,007,821 714,891 516,605 388,643 531,894 561,006 555,789 10.42%
PBT 192,023 150,485 40,791 193,531 165,799 181,013 141,322 5.23%
Tax -83,044 -39,633 -21,492 -34,091 -53,251 -48,047 -34,592 15.70%
NP 108,979 110,852 19,299 159,440 112,548 132,966 106,730 0.34%
-
NP to SH 93,670 105,584 17,169 156,387 104,979 126,458 101,722 -1.36%
-
Tax Rate 43.25% 26.34% 52.69% 17.62% 32.12% 26.54% 24.48% -
Total Cost 898,842 604,039 497,306 229,203 419,346 428,040 449,059 12.25%
-
Net Worth 1,855,274 1,778,530 1,630,949 1,628,130 1,108,771 1,416,325 1,327,795 5.73%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 37,738 25,057 - 33,199 49,835 46,889 -
Div Payout % - 35.74% 145.95% - 31.63% 39.41% 46.10% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,855,274 1,778,530 1,630,949 1,628,130 1,108,771 1,416,325 1,327,795 5.73%
NOSH 1,326,706 1,279,518 1,245,000 1,224,157 1,108,771 1,106,504 1,106,496 3.06%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 10.81% 15.51% 3.74% 41.02% 21.16% 23.70% 19.20% -
ROE 5.05% 5.94% 1.05% 9.61% 9.47% 8.93% 7.66% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 77.68 55.87 41.49 31.75 47.97 50.70 50.23 7.53%
EPS 7.22 8.25 1.38 12.78 9.47 11.43 9.19 -3.93%
DPS 0.00 3.00 2.00 0.00 3.00 4.50 4.25 -
NAPS 1.43 1.39 1.31 1.33 1.00 1.28 1.20 2.96%
Adjusted Per Share Value based on latest NOSH - 1,224,157
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 40.08 28.43 20.54 15.45 21.15 22.31 22.10 10.42%
EPS 3.72 4.20 0.68 6.22 4.17 5.03 4.05 -1.40%
DPS 0.00 1.50 1.00 0.00 1.32 1.98 1.86 -
NAPS 0.7378 0.7073 0.6486 0.6474 0.4409 0.5632 0.528 5.73%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.57 1.70 1.66 1.70 2.75 2.00 1.40 -
P/RPS 2.02 3.04 4.00 5.35 5.73 3.94 2.79 -5.23%
P/EPS 21.75 20.60 120.37 13.31 29.05 17.50 15.23 6.11%
EY 4.60 4.85 0.83 7.51 3.44 5.71 6.57 -5.76%
DY 0.00 1.76 1.20 0.00 1.09 2.25 3.04 -
P/NAPS 1.10 1.22 1.27 1.28 2.75 1.56 1.17 -1.02%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 20/08/18 29/08/17 25/08/16 24/08/15 26/08/14 26/08/13 17/08/12 -
Price 1.52 1.51 1.69 1.50 2.93 2.08 1.62 -
P/RPS 1.96 2.70 4.07 4.72 6.11 4.10 3.23 -7.98%
P/EPS 21.05 18.30 122.55 11.74 30.95 18.20 17.62 3.00%
EY 4.75 5.46 0.82 8.52 3.23 5.49 5.67 -2.90%
DY 0.00 1.99 1.18 0.00 1.02 2.16 2.62 -
P/NAPS 1.06 1.09 1.29 1.13 2.93 1.63 1.35 -3.94%

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