[E&O] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 127.05%
YoY- 132.86%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 701,215 369,319 173,439 704,764 485,903 242,587 163,312 163.47%
PBT 134,427 67,088 34,794 125,296 66,411 17,124 10,639 439.98%
Tax -57,014 -23,307 -12,055 -34,380 -25,806 -9,467 -6,827 310.03%
NP 77,413 43,781 22,739 90,916 40,605 7,657 3,812 640.27%
-
NP to SH 62,892 40,915 21,240 86,604 38,143 7,069 3,237 618.82%
-
Tax Rate 42.41% 34.74% 34.65% 27.44% 38.86% 55.28% 64.17% -
Total Cost 623,802 325,538 150,700 613,848 445,298 234,930 159,500 147.61%
-
Net Worth 1,833,084 1,809,237 1,757,357 1,696,332 1,646,938 1,628,394 1,630,949 8.07%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,833,084 1,809,237 1,757,357 1,696,332 1,646,938 1,628,394 1,630,949 8.07%
NOSH 1,326,706 1,326,706 1,264,285 1,256,542 1,262,319 1,262,321 1,245,000 4.31%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.04% 11.85% 13.11% 12.90% 8.36% 3.16% 2.33% -
ROE 3.43% 2.26% 1.21% 5.11% 2.32% 0.43% 0.20% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 53.55 27.97 13.72 56.09 38.65 19.22 13.12 154.74%
EPS 4.81 3.11 1.68 6.89 3.04 0.56 0.26 595.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.37 1.39 1.35 1.31 1.29 1.31 4.51%
Adjusted Per Share Value based on latest NOSH - 1,257,964
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 33.31 17.54 8.24 33.48 23.08 11.52 7.76 163.42%
EPS 2.99 1.94 1.01 4.11 1.81 0.34 0.15 631.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8708 0.8595 0.8348 0.8059 0.7824 0.7736 0.7748 8.07%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.43 1.58 1.70 1.93 1.45 1.68 1.66 -
P/RPS 2.67 5.65 12.39 3.44 3.75 8.74 12.65 -64.44%
P/EPS 29.77 51.00 101.19 28.00 47.79 300.00 638.46 -86.97%
EY 3.36 1.96 0.99 3.57 2.09 0.33 0.16 656.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.15 1.22 1.43 1.11 1.30 1.27 -13.56%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 14/11/17 29/08/17 23/05/17 23/02/17 17/11/16 25/08/16 -
Price 1.45 1.45 1.51 1.84 1.94 1.52 1.69 -
P/RPS 2.71 5.18 11.01 3.28 5.02 7.91 12.88 -64.52%
P/EPS 30.19 46.80 89.88 26.70 63.94 271.43 650.00 -87.00%
EY 3.31 2.14 1.11 3.75 1.56 0.37 0.15 682.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.06 1.09 1.36 1.48 1.18 1.29 -13.34%

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