[E&O] QoQ TTM Result on 31-Mar-2019 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 0.51%
YoY- -38.12%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 640,551 778,353 820,913 886,320 916,385 991,329 1,007,821 -26.01%
PBT 99,214 110,299 145,318 162,415 159,848 191,936 192,023 -35.53%
Tax -51,883 -78,716 -80,875 -85,759 -84,318 -83,811 -83,044 -26.85%
NP 47,331 31,583 64,443 76,656 75,530 108,125 108,979 -42.56%
-
NP to SH 46,304 18,754 49,946 62,366 62,049 92,821 93,670 -37.40%
-
Tax Rate 52.29% 71.37% 55.65% 52.80% 52.75% 43.67% 43.25% -
Total Cost 593,220 746,770 756,470 809,664 840,855 883,204 898,842 -24.13%
-
Net Worth 1,964,497 1,948,266 2,005,561 1,886,072 1,856,008 1,854,507 1,855,274 3.87%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 40,415 40,415 40,415 40,415 - - - -
Div Payout % 87.28% 215.51% 80.92% 64.80% - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,964,497 1,948,266 2,005,561 1,886,072 1,856,008 1,854,507 1,855,274 3.87%
NOSH 1,456,941 1,456,941 1,456,936 1,456,936 1,326,706 1,326,706 1,326,706 6.42%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.39% 4.06% 7.85% 8.65% 8.24% 10.91% 10.81% -
ROE 2.36% 0.96% 2.49% 3.31% 3.34% 5.01% 5.05% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 45.00 54.33 57.30 65.79 69.62 75.91 77.68 -30.43%
EPS 3.25 1.31 3.49 4.63 4.71 7.11 7.22 -41.17%
DPS 2.84 2.82 2.82 3.00 0.00 0.00 0.00 -
NAPS 1.38 1.36 1.40 1.40 1.41 1.42 1.43 -2.33%
Adjusted Per Share Value based on latest NOSH - 1,456,936
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 30.43 36.98 39.00 42.11 43.53 47.09 47.88 -26.01%
EPS 2.20 0.89 2.37 2.96 2.95 4.41 4.45 -37.39%
DPS 1.92 1.92 1.92 1.92 0.00 0.00 0.00 -
NAPS 0.9333 0.9255 0.9528 0.896 0.8817 0.881 0.8814 3.87%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.625 0.66 0.795 0.905 1.12 1.32 1.57 -
P/RPS 1.39 1.21 1.39 1.38 1.61 1.74 2.02 -22.00%
P/EPS 19.21 50.41 22.80 19.55 23.76 18.57 21.75 -7.92%
EY 5.20 1.98 4.39 5.12 4.21 5.38 4.60 8.49%
DY 4.54 4.27 3.55 3.31 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.57 0.65 0.79 0.93 1.10 -44.80%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 18/02/20 28/11/19 27/08/19 24/05/19 22/02/19 09/11/18 20/08/18 -
Price 0.60 0.57 0.785 0.81 0.88 1.12 1.52 -
P/RPS 1.33 1.05 1.37 1.23 1.26 1.48 1.96 -22.72%
P/EPS 18.45 43.54 22.52 17.50 18.67 15.76 21.05 -8.39%
EY 5.42 2.30 4.44 5.72 5.36 6.35 4.75 9.16%
DY 4.73 4.95 3.59 3.70 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.56 0.58 0.62 0.79 1.06 -45.11%

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