[E&O] YoY TTM Result on 30-Jun-2017 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 20.56%
YoY- 514.97%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 422,326 820,913 1,007,821 714,891 516,605 388,643 531,894 -3.76%
PBT -164,037 145,318 192,023 150,485 40,791 193,531 165,799 -
Tax -35,040 -80,875 -83,044 -39,633 -21,492 -34,091 -53,251 -6.73%
NP -199,077 64,443 108,979 110,852 19,299 159,440 112,548 -
-
NP to SH -200,970 49,946 93,670 105,584 17,169 156,387 104,979 -
-
Tax Rate - 55.65% 43.25% 26.34% 52.69% 17.62% 32.12% -
Total Cost 621,403 756,470 898,842 604,039 497,306 229,203 419,346 6.76%
-
Net Worth 1,747,221 2,005,561 1,855,274 1,778,530 1,630,949 1,628,130 1,108,771 7.86%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 14,321 40,415 - 37,738 25,057 - 33,199 -13.06%
Div Payout % 0.00% 80.92% - 35.74% 145.95% - 31.63% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,747,221 2,005,561 1,855,274 1,778,530 1,630,949 1,628,130 1,108,771 7.86%
NOSH 1,456,941 1,456,936 1,326,706 1,279,518 1,245,000 1,224,157 1,108,771 4.65%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -47.14% 7.85% 10.81% 15.51% 3.74% 41.02% 21.16% -
ROE -11.50% 2.49% 5.05% 5.94% 1.05% 9.61% 9.47% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 29.49 57.30 77.68 55.87 41.49 31.75 47.97 -7.78%
EPS -14.03 3.49 7.22 8.25 1.38 12.78 9.47 -
DPS 1.00 2.82 0.00 3.00 2.00 0.00 3.00 -16.71%
NAPS 1.22 1.40 1.43 1.39 1.31 1.33 1.00 3.36%
Adjusted Per Share Value based on latest NOSH - 1,279,518
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 16.79 32.64 40.08 28.43 20.54 15.45 21.15 -3.77%
EPS -7.99 1.99 3.72 4.20 0.68 6.22 4.17 -
DPS 0.57 1.61 0.00 1.50 1.00 0.00 1.32 -13.04%
NAPS 0.6948 0.7975 0.7378 0.7073 0.6486 0.6474 0.4409 7.86%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.395 0.795 1.57 1.70 1.66 1.70 2.75 -
P/RPS 1.34 1.39 2.02 3.04 4.00 5.35 5.73 -21.49%
P/EPS -2.81 22.80 21.75 20.60 120.37 13.31 29.05 -
EY -35.53 4.39 4.60 4.85 0.83 7.51 3.44 -
DY 2.53 3.55 0.00 1.76 1.20 0.00 1.09 15.05%
P/NAPS 0.32 0.57 1.10 1.22 1.27 1.28 2.75 -30.10%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 27/08/19 20/08/18 29/08/17 25/08/16 24/08/15 26/08/14 -
Price 0.415 0.785 1.52 1.51 1.69 1.50 2.93 -
P/RPS 1.41 1.37 1.96 2.70 4.07 4.72 6.11 -21.66%
P/EPS -2.96 22.52 21.05 18.30 122.55 11.74 30.95 -
EY -33.81 4.44 4.75 5.46 0.82 8.52 3.23 -
DY 2.41 3.59 0.00 1.99 1.18 0.00 1.02 15.39%
P/NAPS 0.34 0.56 1.06 1.09 1.29 1.13 2.93 -30.13%

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