[E&O] YoY TTM Result on 30-Jun-2020 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -2.57%
YoY- -502.37%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 326,933 190,516 261,143 422,326 820,913 1,007,821 714,891 -12.21%
PBT 88,649 91,453 -59,041 -164,037 145,318 192,023 150,485 -8.43%
Tax -863 -14,251 -16,404 -35,040 -80,875 -83,044 -39,633 -47.14%
NP 87,786 77,202 -75,445 -199,077 64,443 108,979 110,852 -3.81%
-
NP to SH 79,148 71,517 -79,006 -200,970 49,946 93,670 105,584 -4.68%
-
Tax Rate 0.97% 15.58% - - 55.65% 43.25% 26.34% -
Total Cost 239,147 113,314 336,588 621,403 756,470 898,842 604,039 -14.30%
-
Net Worth 2,056,068 1,755,886 1,660,364 1,747,221 2,005,561 1,855,274 1,778,530 2.44%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - 14,321 40,415 - 37,738 -
Div Payout % - - - 0.00% 80.92% - 35.74% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,056,068 1,755,886 1,660,364 1,747,221 2,005,561 1,855,274 1,778,530 2.44%
NOSH 1,550,676 1,476,738 1,456,941 1,456,941 1,456,936 1,326,706 1,279,518 3.25%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 26.85% 40.52% -28.89% -47.14% 7.85% 10.81% 15.51% -
ROE 3.85% 4.07% -4.76% -11.50% 2.49% 5.05% 5.94% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 21.47 13.13 18.24 29.49 57.30 77.68 55.87 -14.72%
EPS 5.20 4.93 -5.52 -14.03 3.49 7.22 8.25 -7.40%
DPS 0.00 0.00 0.00 1.00 2.82 0.00 3.00 -
NAPS 1.35 1.21 1.16 1.22 1.40 1.43 1.39 -0.48%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 15.53 9.05 12.41 20.06 39.00 47.88 33.96 -12.22%
EPS 3.76 3.40 -3.75 -9.55 2.37 4.45 5.02 -4.70%
DPS 0.00 0.00 0.00 0.68 1.92 0.00 1.79 -
NAPS 0.9767 0.8341 0.7887 0.83 0.9527 0.8813 0.8449 2.44%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.305 0.49 0.61 0.395 0.795 1.57 1.70 -
P/RPS 1.42 3.73 3.34 1.34 1.39 2.02 3.04 -11.90%
P/EPS 5.87 9.94 -11.05 -2.81 22.80 21.75 20.60 -18.87%
EY 17.04 10.06 -9.05 -35.53 4.39 4.60 4.85 23.28%
DY 0.00 0.00 0.00 2.53 3.55 0.00 1.76 -
P/NAPS 0.23 0.40 0.53 0.32 0.57 1.10 1.22 -24.26%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 24/08/22 24/08/21 27/08/20 27/08/19 20/08/18 29/08/17 -
Price 0.45 0.48 0.625 0.415 0.785 1.52 1.51 -
P/RPS 2.10 3.66 3.43 1.41 1.37 1.96 2.70 -4.10%
P/EPS 8.66 9.74 -11.32 -2.96 22.52 21.05 18.30 -11.71%
EY 11.55 10.27 -8.83 -33.81 4.44 4.75 5.46 13.29%
DY 0.00 0.00 0.00 2.41 3.59 0.00 1.99 -
P/NAPS 0.33 0.40 0.54 0.34 0.56 1.06 1.09 -18.04%

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