[E&O] QoQ Cumulative Quarter Result on 31-Dec-2022 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 1842.44%
YoY- 286.42%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 209,277 85,413 318,070 252,770 171,570 76,550 140,496 30.39%
PBT 78,333 35,835 55,988 42,970 10,474 3,174 82,792 -3.62%
Tax -10,080 1,030 -4,212 -7,975 -6,940 -2,319 -14,665 -22.09%
NP 68,253 36,865 51,776 34,995 3,534 855 68,127 0.12%
-
NP to SH 62,688 32,954 44,545 28,454 -1,633 -1,649 64,068 -1.43%
-
Tax Rate 12.87% -2.87% 7.52% 18.56% 66.26% 73.06% 17.71% -
Total Cost 141,024 48,548 266,294 217,775 168,036 75,695 72,369 55.94%
-
Net Worth 1,897,087 2,056,068 1,793,529 1,784,909 1,755,886 1,755,886 1,755,886 5.28%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,897,087 2,056,068 1,793,529 1,784,909 1,755,886 1,755,886 1,755,886 5.28%
NOSH 1,739,913 1,550,676 1,476,738 1,476,738 1,476,738 1,476,738 1,476,738 11.54%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 32.61% 43.16% 16.28% 13.84% 2.06% 1.12% 48.49% -
ROE 3.30% 1.60% 2.48% 1.59% -0.09% -0.09% 3.65% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.91 5.61 21.81 17.42 11.82 5.28 9.68 21.14%
EPS 3.99 2.16 3.07 1.96 -0.11 -0.11 4.45 -7.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.35 1.23 1.23 1.21 1.21 1.21 -2.21%
Adjusted Per Share Value based on latest NOSH - 1,476,738
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.94 4.06 15.11 12.01 8.15 3.64 6.67 30.43%
EPS 2.98 1.57 2.12 1.35 -0.08 -0.08 3.04 -1.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9012 0.9767 0.852 0.8479 0.8341 0.8341 0.8341 5.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.67 0.305 0.32 0.41 0.44 0.49 0.525 -
P/RPS 5.19 5.44 1.47 2.35 3.72 9.29 5.42 -2.84%
P/EPS 17.33 14.10 10.48 20.91 -391.00 -431.21 11.89 28.52%
EY 5.77 7.09 9.55 4.78 -0.26 -0.23 8.41 -22.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.23 0.26 0.33 0.36 0.40 0.43 20.65%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 23/08/23 31/05/23 22/02/23 22/11/22 24/08/22 25/05/22 -
Price 0.61 0.445 0.32 0.305 0.415 0.48 0.515 -
P/RPS 4.73 7.93 1.47 1.75 3.51 9.10 5.32 -7.53%
P/EPS 15.78 20.57 10.48 15.55 -368.78 -422.41 11.66 22.32%
EY 6.34 4.86 9.55 6.43 -0.27 -0.24 8.57 -18.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.33 0.26 0.25 0.34 0.40 0.43 13.49%

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