[E&O] YoY TTM 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- 63.76%
YoY- 62.62%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 422,830 318,070 140,496 304,725 486,802 886,320 981,265 -13.08%
PBT 167,156 55,988 82,792 -49,533 -155,610 162,415 197,272 -2.72%
Tax -26,043 -4,212 -14,665 -21,187 -36,728 -85,759 -81,011 -17.21%
NP 141,113 51,776 68,127 -70,720 -192,338 76,656 116,261 3.27%
-
NP to SH 133,606 44,545 64,068 -73,236 -195,942 62,366 100,790 4.80%
-
Tax Rate 15.58% 7.52% 17.71% - - 52.80% 41.07% -
Total Cost 281,717 266,294 72,369 375,445 679,140 809,664 865,004 -17.03%
-
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% 64.80% - -
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 33.37% 16.28% 48.49% -23.21% -39.51% 8.65% 11.85% -
ROE 6.33% 2.48% 3.65% -4.41% -11.12% 3.31% 5.46% -
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 21.64 21.81 9.68 21.29 33.99 65.79 75.42 -18.77%
EPS 6.84 3.05 4.41 -5.12 -13.68 4.63 7.75 -2.05%
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 20.09 15.11 6.67 14.48 23.13 42.11 46.62 -13.07%
EPS 6.35 2.12 3.04 -3.48 -9.31 2.96 4.79 4.80%
DPS 0.00 0.00 0.00 0.00 0.68 1.92 0.00 -
NAPS 1.0024 0.852 0.8341 0.7888 0.8368 0.896 0.8776 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 4.85 1.47 5.42 2.82 1.09 1.38 1.88 17.09%
P/EPS 15.35 10.48 11.89 -11.73 -2.70 19.55 18.33 -2.91%
EY 6.51 9.55 8.41 -8.53 -36.98 5.12 5.46 2.97%
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 0.315 0.515 0.775 0.40 0.81 1.55 -
P/RPS 4.81 1.44 5.32 3.64 1.18 1.23 2.06 15.16%
P/EPS 15.21 10.31 11.66 -15.15 -2.92 17.50 20.01 -4.46%
EY 6.58 9.70 8.57 -6.60 -34.20 5.72 5.00 4.67%
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