[E&O] YoY TTM Result on 30-Jun-2021 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -7.88%
YoY- 60.69%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 503,071 326,933 190,516 261,143 422,326 820,913 1,007,821 -10.92%
PBT 183,608 88,649 91,453 -59,041 -164,037 145,318 192,023 -0.74%
Tax -38,417 -863 -14,251 -16,404 -35,040 -80,875 -83,044 -12.04%
NP 145,191 87,786 77,202 -75,445 -199,077 64,443 108,979 4.89%
-
NP to SH 138,172 79,148 71,517 -79,006 -200,970 49,946 93,670 6.68%
-
Tax Rate 20.92% 0.97% 15.58% - - 55.65% 43.25% -
Total Cost 357,880 239,147 113,314 336,588 621,403 756,470 898,842 -14.21%
-
Net Worth 2,163,343 2,056,068 1,755,886 1,660,364 1,747,221 2,005,561 1,855,274 2.59%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - 14,321 40,415 - -
Div Payout % - - - - 0.00% 80.92% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,163,343 2,056,068 1,755,886 1,660,364 1,747,221 2,005,561 1,855,274 2.59%
NOSH 2,102,631 1,550,676 1,476,738 1,456,941 1,456,941 1,456,936 1,326,706 7.96%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 28.86% 26.85% 40.52% -28.89% -47.14% 7.85% 10.81% -
ROE 6.39% 3.85% 4.07% -4.76% -11.50% 2.49% 5.05% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 24.65 21.47 13.13 18.24 29.49 57.30 77.68 -17.39%
EPS 6.77 5.20 4.93 -5.52 -14.03 3.49 7.22 -1.06%
DPS 0.00 0.00 0.00 0.00 1.00 2.82 0.00 -
NAPS 1.06 1.35 1.21 1.16 1.22 1.40 1.43 -4.86%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 23.90 15.53 9.05 12.41 20.06 39.00 47.88 -10.92%
EPS 6.56 3.76 3.40 -3.75 -9.55 2.37 4.45 6.67%
DPS 0.00 0.00 0.00 0.00 0.68 1.92 0.00 -
NAPS 1.0277 0.9768 0.8341 0.7888 0.83 0.9528 0.8814 2.59%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.985 0.305 0.49 0.61 0.395 0.795 1.57 -
P/RPS 4.00 1.42 3.73 3.34 1.34 1.39 2.02 12.04%
P/EPS 14.55 5.87 9.94 -11.05 -2.81 22.80 21.75 -6.47%
EY 6.87 17.04 10.06 -9.05 -35.53 4.39 4.60 6.90%
DY 0.00 0.00 0.00 0.00 2.53 3.55 0.00 -
P/NAPS 0.93 0.23 0.40 0.53 0.32 0.57 1.10 -2.75%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 23/08/23 24/08/22 24/08/21 27/08/20 27/08/19 20/08/18 -
Price 0.84 0.45 0.48 0.625 0.415 0.785 1.52 -
P/RPS 3.41 2.10 3.66 3.43 1.41 1.37 1.96 9.65%
P/EPS 12.41 8.66 9.74 -11.32 -2.96 22.52 21.05 -8.42%
EY 8.06 11.55 10.27 -8.83 -33.81 4.44 4.75 9.20%
DY 0.00 0.00 0.00 0.00 2.41 3.59 0.00 -
P/NAPS 0.79 0.33 0.40 0.54 0.34 0.56 1.06 -4.77%

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