Highlights

[EITA] QoQ TTM Result on 2018-06-30 [#3]

Stock [EITA]: EITA RESOURCES BHD
Announcement Date 20-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Jun-2018  [#3]
Profit Trend QoQ -     12.61%    YoY -     -15.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 250,908 244,896 263,376 259,561 252,692 258,105 270,680 -4.94%
  QoQ % 2.45% -7.02% 1.47% 2.72% -2.10% -4.65% -
  Horiz. % 92.70% 90.47% 97.30% 95.89% 93.35% 95.35% 100.00%
PBT 24,311 20,511 26,751 21,455 19,150 21,562 26,691 -6.04%
  QoQ % 18.53% -23.33% 24.68% 12.04% -11.19% -19.22% -
  Horiz. % 91.08% 76.85% 100.22% 80.38% 71.75% 80.78% 100.00%
Tax -6,664 -5,704 -6,266 -4,746 -4,647 -5,162 -6,921 -2.49%
  QoQ % -16.83% 8.97% -32.03% -2.13% 9.98% 25.42% -
  Horiz. % 96.29% 82.42% 90.54% 68.57% 67.14% 74.58% 100.00%
NP 17,647 14,807 20,485 16,709 14,503 16,400 19,770 -7.30%
  QoQ % 19.18% -27.72% 22.60% 15.21% -11.57% -17.05% -
  Horiz. % 89.26% 74.90% 103.62% 84.52% 73.36% 82.95% 100.00%
NP to SH 17,536 14,653 20,085 16,472 14,627 16,566 19,921 -8.16%
  QoQ % 19.68% -27.05% 21.93% 12.61% -11.70% -16.84% -
  Horiz. % 88.03% 73.56% 100.82% 82.69% 73.43% 83.16% 100.00%
Tax Rate 27.41 % 27.81 % 23.42 % 22.12 % 24.27 % 23.94 % 25.93 % 3.77%
  QoQ % -1.44% 18.74% 5.88% -8.86% 1.38% -7.67% -
  Horiz. % 105.71% 107.25% 90.32% 85.31% 93.60% 92.33% 100.00%
Total Cost 233,261 230,089 242,891 242,852 238,189 241,705 250,910 -4.75%
  QoQ % 1.38% -5.27% 0.02% 1.96% -1.45% -3.67% -
  Horiz. % 92.97% 91.70% 96.80% 96.79% 94.93% 96.33% 100.00%
Net Worth 170,294 163,794 167,694 167,694 163,794 163,794 157,300 5.44%
  QoQ % 3.97% -2.33% 0.00% 2.38% 0.00% 4.13% -
  Horiz. % 108.26% 104.13% 106.61% 106.61% 104.13% 104.13% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 9,099 9,099 9,099 9,099 3,900 6,500 6,500 25.17%
  QoQ % 0.00% 0.00% -0.00% 133.33% -40.00% 0.00% -
  Horiz. % 140.00% 140.00% 140.00% 140.00% 60.00% 100.00% 100.00%
Div Payout % 51.89 % 62.10 % 45.31 % 55.24 % 26.66 % 39.24 % 32.63 % 36.28%
  QoQ % -16.44% 37.06% -17.98% 107.20% -32.06% 20.26% -
  Horiz. % 159.03% 190.32% 138.86% 169.29% 81.70% 120.26% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 170,294 163,794 167,694 167,694 163,794 163,794 157,300 5.44%
  QoQ % 3.97% -2.33% 0.00% 2.38% 0.00% 4.13% -
  Horiz. % 108.26% 104.13% 106.61% 106.61% 104.13% 104.13% 100.00%
NOSH 129,996 129,996 129,996 129,996 129,996 129,996 130,000 -0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.03 % 6.05 % 7.78 % 6.44 % 5.74 % 6.35 % 7.30 % -2.48%
  QoQ % 16.20% -22.24% 20.81% 12.20% -9.61% -13.01% -
  Horiz. % 96.30% 82.88% 106.58% 88.22% 78.63% 86.99% 100.00%
ROE 10.30 % 8.95 % 11.98 % 9.82 % 8.93 % 10.11 % 12.66 % -12.86%
  QoQ % 15.08% -25.29% 22.00% 9.97% -11.67% -20.14% -
  Horiz. % 81.36% 70.70% 94.63% 77.57% 70.54% 79.86% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 193.01 188.39 202.60 199.67 194.38 198.55 208.22 -4.94%
  QoQ % 2.45% -7.01% 1.47% 2.72% -2.10% -4.64% -
  Horiz. % 92.70% 90.48% 97.30% 95.89% 93.35% 95.36% 100.00%
EPS 13.49 11.27 15.45 12.67 11.25 12.74 15.32 -8.14%
  QoQ % 19.70% -27.06% 21.94% 12.62% -11.70% -16.84% -
  Horiz. % 88.05% 73.56% 100.85% 82.70% 73.43% 83.16% 100.00%
DPS 7.00 7.00 7.00 7.00 3.00 5.00 5.00 25.17%
  QoQ % 0.00% 0.00% 0.00% 133.33% -40.00% 0.00% -
  Horiz. % 140.00% 140.00% 140.00% 140.00% 60.00% 100.00% 100.00%
NAPS 1.3100 1.2600 1.2900 1.2900 1.2600 1.2600 1.2100 5.44%
  QoQ % 3.97% -2.33% 0.00% 2.38% 0.00% 4.13% -
  Horiz. % 108.26% 104.13% 106.61% 106.61% 104.13% 104.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 193.01 188.38 202.60 199.66 194.38 198.54 208.22 -4.94%
  QoQ % 2.46% -7.02% 1.47% 2.72% -2.10% -4.65% -
  Horiz. % 92.70% 90.47% 97.30% 95.89% 93.35% 95.35% 100.00%
EPS 13.49 11.27 15.45 12.67 11.25 12.74 15.32 -8.14%
  QoQ % 19.70% -27.06% 21.94% 12.62% -11.70% -16.84% -
  Horiz. % 88.05% 73.56% 100.85% 82.70% 73.43% 83.16% 100.00%
DPS 7.00 7.00 7.00 7.00 3.00 5.00 5.00 25.17%
  QoQ % 0.00% 0.00% 0.00% 133.33% -40.00% 0.00% -
  Horiz. % 140.00% 140.00% 140.00% 140.00% 60.00% 100.00% 100.00%
NAPS 1.3100 1.2600 1.2900 1.2900 1.2600 1.2600 1.2100 5.44%
  QoQ % 3.97% -2.33% 0.00% 2.38% 0.00% 4.13% -
  Horiz. % 108.26% 104.13% 106.61% 106.61% 104.13% 104.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.2800 1.3700 1.3000 1.2500 1.5500 1.6000 1.7600 -
P/RPS 0.66 0.73 0.64 0.63 0.80 0.81 0.85 -15.53%
  QoQ % -9.59% 14.06% 1.59% -21.25% -1.23% -4.71% -
  Horiz. % 77.65% 85.88% 75.29% 74.12% 94.12% 95.29% 100.00%
P/EPS 9.49 12.15 8.41 9.86 13.78 12.56 11.49 -11.98%
  QoQ % -21.89% 44.47% -14.71% -28.45% 9.71% 9.31% -
  Horiz. % 82.59% 105.74% 73.19% 85.81% 119.93% 109.31% 100.00%
EY 10.54 8.23 11.88 10.14 7.26 7.96 8.71 13.57%
  QoQ % 28.07% -30.72% 17.16% 39.67% -8.79% -8.61% -
  Horiz. % 121.01% 94.49% 136.39% 116.42% 83.35% 91.39% 100.00%
DY 5.47 5.11 5.38 5.60 1.94 3.13 2.84 54.86%
  QoQ % 7.05% -5.02% -3.93% 188.66% -38.02% 10.21% -
  Horiz. % 192.61% 179.93% 189.44% 197.18% 68.31% 110.21% 100.00%
P/NAPS 0.98 1.09 1.01 0.97 1.23 1.27 1.45 -23.00%
  QoQ % -10.09% 7.92% 4.12% -21.14% -3.15% -12.41% -
  Horiz. % 67.59% 75.17% 69.66% 66.90% 84.83% 87.59% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 27/02/19 23/11/18 20/08/18 28/05/18 23/02/18 23/11/17 -
Price 1.3100 1.4800 1.3800 1.3000 1.3700 1.6100 1.7000 -
P/RPS 0.68 0.79 0.68 0.65 0.70 0.81 0.82 -11.74%
  QoQ % -13.92% 16.18% 4.62% -7.14% -13.58% -1.22% -
  Horiz. % 82.93% 96.34% 82.93% 79.27% 85.37% 98.78% 100.00%
P/EPS 9.71 13.13 8.93 10.26 12.18 12.63 11.09 -8.49%
  QoQ % -26.05% 47.03% -12.96% -15.76% -3.56% 13.89% -
  Horiz. % 87.56% 118.39% 80.52% 92.52% 109.83% 113.89% 100.00%
EY 10.30 7.62 11.20 9.75 8.21 7.92 9.01 9.34%
  QoQ % 35.17% -31.96% 14.87% 18.76% 3.66% -12.10% -
  Horiz. % 114.32% 84.57% 124.31% 108.21% 91.12% 87.90% 100.00%
DY 5.34 4.73 5.07 5.38 2.19 3.11 2.94 48.92%
  QoQ % 12.90% -6.71% -5.76% 145.66% -29.58% 5.78% -
  Horiz. % 181.63% 160.88% 172.45% 182.99% 74.49% 105.78% 100.00%
P/NAPS 1.00 1.17 1.07 1.01 1.09 1.28 1.40 -20.11%
  QoQ % -14.53% 9.35% 5.94% -7.34% -14.84% -8.57% -
  Horiz. % 71.43% 83.57% 76.43% 72.14% 77.86% 91.43% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers