Financials Eastern & Oriental

Equities

E&O

MYL3417OO002

Real Estate Development & Operations

End-of-day quote BURSA MALAYSIA 18:00:00 2024-06-17 EDT 5-day change 1st Jan Change
1.02 MYR 0.00% Intraday chart for Eastern & Oriental -5.56% +77.39%

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,181 554 858.8 761.9 471.1 2,021 - -
Enterprise Value (EV) 1 1,740 554 1,657 761.9 471.1 2,096 2,021 2,021
P/E ratio 19.3 x -2.7 x -11.7 x 11.8 x 18.1 x 22.1 x 17 x 14.6 x
Yield 3.31% 2.7% - - - - 1.96% 1.96%
Capitalization / Revenue 1.33 x 1.14 x 2.82 x 5.42 x 1.48 x 4.96 x 3.48 x 3.04 x
EV / Revenue 1.33 x 1.14 x 2.82 x 5.42 x 1.48 x 4.96 x 3.48 x 3.04 x
EV / EBITDA 4.65 x -7.37 x 66.9 x 5.77 x 4.53 x 8.93 x 7.83 x 7.22 x
EV / FCF 2,541,114 x - -38,870,741 x - - - - -
FCF Yield 0% - -0% - - - - -
Price to Book 0.65 x 0.3 x 0.52 x 0.43 x 0.26 x 0.74 x 0.78 x 0.76 x
Nbr of stocks (in thousands) 1,305,315 1,497,410 1,431,349 1,451,146 1,472,172 2,000,898 - -
Reference price 2 0.9050 0.3700 0.6000 0.5250 0.3200 1.020 1.020 1.020
Announcement Date 19-05-24 20-06-29 21-05-28 22-05-25 23-05-31 24-05-28 - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 886.3 486.8 304.7 140.5 318.1 422.8 581 665
EBITDA 1 254.1 -75.18 12.84 132 104 234.7 258 280
EBIT 1 239 -89.36 -9.596 113.4 81.79 214.4 234 258
Operating Margin 26.97% -18.36% -3.15% 80.74% 25.71% 50.71% 40.28% 38.8%
Earnings before Tax (EBT) 1 161.9 -155.6 -49.53 82.79 55.99 167.2 186 206
Net income 1 61.92 -195.9 -73.24 64.07 44.54 133.6 122 135
Net margin 6.99% -40.25% -24.03% 45.6% 14% 31.6% 21% 20.3%
EPS 2 0.0470 -0.1368 -0.0512 0.0445 0.0177 0.0476 0.0600 0.0700
Free Cash Flow 464.9 - -22.09 - - - - -
FCF margin 52.45% - -7.25% - - - - -
FCF Conversion (EBITDA) 182.93% - - - - - - -
FCF Conversion (Net income) 750.8% - - - - - - -
Dividend per Share 0.0300 0.0100 - - - - 0.0200 0.0200
Announcement Date 19-05-24 20-06-29 21-05-28 22-05-25 23-05-31 24-05-28 - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 Q2
Net sales -
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 -13.99
Net margin -
EPS 2 -0.009800
Dividend per Share -
Announcement Date 21-11-24
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 559 - 799 - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) 2.198 x - 62.19 x - - - - -
Free Cash Flow 465 - -22.1 - - - - -
ROE (net income / shareholders' equity) 3.22% -10.4% -1.2% -1.05% 2.31% 3.7% 5.2% 5.2%
ROA (Net income/ Total Assets) 1.49% -5.17% -0.59% -0.52% 1.22% 1.9% 2.8% 2.9%
Assets 1 4,148 3,790 12,481 -12,407 3,642 3,947 4,357 4,655
Book Value Per Share 2 1.400 1.230 1.160 1.210 1.210 1.380 1.300 1.350
Cash Flow per Share 0.3600 -0.0600 -0.0100 - - - - -
Capex 1 6.6 40.2 2.55 8.67 2.73 - - 125
Capex / Sales 0.74% 8.25% 0.84% 6.17% 0.86% - - 18.8%
Announcement Date 19-05-24 20-06-29 21-05-28 22-05-25 23-05-31 24-05-28 - -
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1.02 MYR
Average target price
1.38 MYR
Spread / Average Target
+35.29%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. E&O Stock
  4. Financials Eastern & Oriental