[E&O] YoY TTM Result on 30-Sep-2016 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -120.07%
YoY- -102.16%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 778,353 991,329 831,496 510,172 397,057 534,513 479,003 8.42%
PBT 110,299 191,936 176,294 20,860 188,558 171,906 154,798 -5.48%
Tax -78,716 -83,811 -48,245 -22,054 -26,968 -54,578 -41,392 11.30%
NP 31,583 108,125 128,049 -1,194 161,590 117,328 113,406 -19.18%
-
NP to SH 18,754 92,821 121,427 -3,446 159,596 109,760 107,986 -25.29%
-
Tax Rate 71.37% 43.67% 27.37% 105.72% 14.30% 31.75% 26.74% -
Total Cost 746,770 883,204 703,447 511,366 235,467 417,185 365,597 12.63%
-
Net Worth 1,948,266 1,854,507 1,809,237 1,647,759 1,646,179 1,111,937 1,435,845 5.21%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 40,415 - 37,738 25,057 - 33,199 49,835 -3.43%
Div Payout % 215.51% - 31.08% 0.00% - 30.25% 46.15% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,948,266 1,854,507 1,809,237 1,647,759 1,646,179 1,111,937 1,435,845 5.21%
NOSH 1,456,941 1,326,706 1,326,706 1,277,333 1,228,492 1,111,937 1,104,496 4.72%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.06% 10.91% 15.40% -0.23% 40.70% 21.95% 23.68% -
ROE 0.96% 5.01% 6.71% -0.21% 9.69% 9.87% 7.52% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 54.33 75.91 62.96 39.94 32.32 48.07 43.37 3.82%
EPS 1.31 7.11 9.19 -0.27 12.99 9.87 9.78 -28.45%
DPS 2.82 0.00 2.86 1.96 0.00 3.00 4.50 -7.49%
NAPS 1.36 1.42 1.37 1.29 1.34 1.00 1.30 0.75%
Adjusted Per Share Value based on latest NOSH - 1,277,333
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 36.98 47.09 39.50 24.24 18.86 25.39 22.76 8.42%
EPS 0.89 4.41 5.77 -0.16 7.58 5.21 5.13 -25.30%
DPS 1.92 0.00 1.79 1.19 0.00 1.58 2.37 -3.44%
NAPS 0.9255 0.881 0.8595 0.7828 0.782 0.5282 0.6821 5.21%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.66 1.32 1.58 1.68 1.58 2.87 2.05 -
P/RPS 1.21 1.74 2.51 4.21 4.89 5.97 4.73 -20.31%
P/EPS 50.41 18.57 17.18 -622.73 12.16 29.07 20.97 15.73%
EY 1.98 5.38 5.82 -0.16 8.22 3.44 4.77 -13.62%
DY 4.27 0.00 1.81 1.17 0.00 1.05 2.20 11.68%
P/NAPS 0.49 0.93 1.15 1.30 1.18 2.87 1.58 -17.71%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 09/11/18 14/11/17 17/11/16 27/11/15 28/11/14 26/11/13 -
Price 0.57 1.12 1.45 1.52 1.55 2.55 1.95 -
P/RPS 1.05 1.48 2.30 3.81 4.80 5.30 4.50 -21.52%
P/EPS 43.54 15.76 15.77 -563.42 11.93 25.83 19.94 13.89%
EY 2.30 6.35 6.34 -0.18 8.38 3.87 5.01 -12.16%
DY 4.95 0.00 1.97 1.29 0.00 1.18 2.31 13.53%
P/NAPS 0.42 0.79 1.06 1.18 1.16 2.55 1.50 -19.10%

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