Highlights

[EITA] QoQ TTM Result on 2015-09-30 [#4]

Stock [EITA]: EITA RESOURCES BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Sep-2015  [#4]
Profit Trend QoQ -     42.60%    YoY -     53.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 285,905 243,828 237,192 214,930 199,565 214,219 202,707 25.79%
  QoQ % 17.26% 2.80% 10.36% 7.70% -6.84% 5.68% -
  Horiz. % 141.04% 120.29% 117.01% 106.03% 98.45% 105.68% 100.00%
PBT 31,972 22,695 29,615 27,478 18,553 20,637 16,475 55.65%
  QoQ % 40.88% -23.37% 7.78% 48.11% -10.10% 25.26% -
  Horiz. % 194.06% 137.75% 179.76% 166.79% 112.61% 125.26% 100.00%
Tax -8,983 -6,370 -8,375 -7,845 -4,729 -5,553 -4,291 63.72%
  QoQ % -41.02% 23.94% -6.76% -65.89% 14.84% -29.41% -
  Horiz. % 209.35% 148.45% 195.18% 182.82% 110.21% 129.41% 100.00%
NP 22,989 16,325 21,240 19,633 13,824 15,084 12,184 52.75%
  QoQ % 40.82% -23.14% 8.19% 42.02% -8.35% 23.80% -
  Horiz. % 188.68% 133.99% 174.33% 161.14% 113.46% 123.80% 100.00%
NP to SH 22,784 16,254 21,152 19,570 13,724 14,983 12,080 52.71%
  QoQ % 40.17% -23.16% 8.08% 42.60% -8.40% 24.03% -
  Horiz. % 188.61% 134.55% 175.10% 162.00% 113.61% 124.03% 100.00%
Tax Rate 28.10 % 28.07 % 28.28 % 28.55 % 25.49 % 26.91 % 26.05 % 5.18%
  QoQ % 0.11% -0.74% -0.95% 12.00% -5.28% 3.30% -
  Horiz. % 107.87% 107.75% 108.56% 109.60% 97.85% 103.30% 100.00%
Total Cost 262,916 227,503 215,952 195,297 185,741 199,135 190,523 23.97%
  QoQ % 15.57% 5.35% 10.58% 5.14% -6.73% 4.52% -
  Horiz. % 138.00% 119.41% 113.35% 102.51% 97.49% 104.52% 100.00%
Net Worth 144,300 133,899 136,499 132,599 126,100 124,799 119,600 13.35%
  QoQ % 7.77% -1.90% 2.94% 5.15% 1.04% 4.35% -
  Horiz. % 120.65% 111.96% 114.13% 110.87% 105.43% 104.35% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 5,200 5,200 5,200 5,200 5,200 5,200 5,200 -
  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%
Div Payout % 22.82 % 31.99 % 24.58 % 26.57 % 37.89 % 34.71 % 43.05 % -34.53%
  QoQ % -28.67% 30.15% -7.49% -29.88% 9.16% -19.37% -
  Horiz. % 53.01% 74.31% 57.10% 61.72% 88.01% 80.63% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 144,300 133,899 136,499 132,599 126,100 124,799 119,600 13.35%
  QoQ % 7.77% -1.90% 2.94% 5.15% 1.04% 4.35% -
  Horiz. % 120.65% 111.96% 114.13% 110.87% 105.43% 104.35% 100.00%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 -
  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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.04 % 6.70 % 8.95 % 9.13 % 6.93 % 7.04 % 6.01 % 21.43%
  QoQ % 20.00% -25.14% -1.97% 31.75% -1.56% 17.14% -
  Horiz. % 133.78% 111.48% 148.92% 151.91% 115.31% 117.14% 100.00%
ROE 15.79 % 12.14 % 15.50 % 14.76 % 10.88 % 12.01 % 10.10 % 34.74%
  QoQ % 30.07% -21.68% 5.01% 35.66% -9.41% 18.91% -
  Horiz. % 156.34% 120.20% 153.47% 146.14% 107.72% 118.91% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 219.93 187.56 182.46 165.33 153.51 164.78 155.93 25.79%
  QoQ % 17.26% 2.80% 10.36% 7.70% -6.84% 5.68% -
  Horiz. % 141.04% 120.28% 117.01% 106.03% 98.45% 105.68% 100.00%
EPS 17.53 12.50 16.27 15.05 10.56 11.53 9.29 52.76%
  QoQ % 40.24% -23.17% 8.11% 42.52% -8.41% 24.11% -
  Horiz. % 188.70% 134.55% 175.13% 162.00% 113.67% 124.11% 100.00%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 -
  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%
NAPS 1.1100 1.0300 1.0500 1.0200 0.9700 0.9600 0.9200 13.35%
  QoQ % 7.77% -1.90% 2.94% 5.15% 1.04% 4.35% -
  Horiz. % 120.65% 111.96% 114.13% 110.87% 105.43% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 219.93 187.56 182.46 165.33 153.51 164.78 155.93 25.79%
  QoQ % 17.26% 2.80% 10.36% 7.70% -6.84% 5.68% -
  Horiz. % 141.04% 120.28% 117.01% 106.03% 98.45% 105.68% 100.00%
EPS 17.53 12.50 16.27 15.05 10.56 11.53 9.29 52.76%
  QoQ % 40.24% -23.17% 8.11% 42.52% -8.41% 24.11% -
  Horiz. % 188.70% 134.55% 175.13% 162.00% 113.67% 124.11% 100.00%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 -
  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%
NAPS 1.1100 1.0300 1.0500 1.0200 0.9700 0.9600 0.9200 13.35%
  QoQ % 7.77% -1.90% 2.94% 5.15% 1.04% 4.35% -
  Horiz. % 120.65% 111.96% 114.13% 110.87% 105.43% 104.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.1200 1.3800 1.4600 1.2100 1.1600 1.2200 1.1400 -
P/RPS 0.51 0.74 0.80 0.73 0.76 0.74 0.73 -21.28%
  QoQ % -31.08% -7.50% 9.59% -3.95% 2.70% 1.37% -
  Horiz. % 69.86% 101.37% 109.59% 100.00% 104.11% 101.37% 100.00%
P/EPS 6.39 11.04 8.97 8.04 10.99 10.59 12.27 -35.30%
  QoQ % -42.12% 23.08% 11.57% -26.84% 3.78% -13.69% -
  Horiz. % 52.08% 89.98% 73.11% 65.53% 89.57% 86.31% 100.00%
EY 15.65 9.06 11.14 12.44 9.10 9.45 8.15 54.55%
  QoQ % 72.74% -18.67% -10.45% 36.70% -3.70% 15.95% -
  Horiz. % 192.02% 111.17% 136.69% 152.64% 111.66% 115.95% 100.00%
DY 3.57 2.90 2.74 3.31 3.45 3.28 3.51 1.14%
  QoQ % 23.10% 5.84% -17.22% -4.06% 5.18% -6.55% -
  Horiz. % 101.71% 82.62% 78.06% 94.30% 98.29% 93.45% 100.00%
P/NAPS 1.01 1.34 1.39 1.19 1.20 1.27 1.24 -12.79%
  QoQ % -24.63% -3.60% 16.81% -0.83% -5.51% 2.42% -
  Horiz. % 81.45% 108.06% 112.10% 95.97% 96.77% 102.42% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 25/05/16 24/02/16 25/11/15 28/08/15 27/05/15 24/02/15 -
Price 1.1200 1.3900 1.3600 1.1200 1.1500 1.3100 1.2400 -
P/RPS 0.51 0.74 0.75 0.68 0.75 0.79 0.80 -25.95%
  QoQ % -31.08% -1.33% 10.29% -9.33% -5.06% -1.25% -
  Horiz. % 63.75% 92.50% 93.75% 85.00% 93.75% 98.75% 100.00%
P/EPS 6.39 11.12 8.36 7.44 10.89 11.37 13.34 -38.81%
  QoQ % -42.54% 33.01% 12.37% -31.68% -4.22% -14.77% -
  Horiz. % 47.90% 83.36% 62.67% 55.77% 81.63% 85.23% 100.00%
EY 15.65 9.00 11.96 13.44 9.18 8.80 7.49 63.51%
  QoQ % 73.89% -24.75% -11.01% 46.41% 4.32% 17.49% -
  Horiz. % 208.95% 120.16% 159.68% 179.44% 122.56% 117.49% 100.00%
DY 3.57 2.88 2.94 3.57 3.48 3.05 3.23 6.91%
  QoQ % 23.96% -2.04% -17.65% 2.59% 14.10% -5.57% -
  Horiz. % 110.53% 89.16% 91.02% 110.53% 107.74% 94.43% 100.00%
P/NAPS 1.01 1.35 1.30 1.10 1.19 1.36 1.35 -17.60%
  QoQ % -25.19% 3.85% 18.18% -7.56% -12.50% 0.74% -
  Horiz. % 74.81% 100.00% 96.30% 81.48% 88.15% 100.74% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 
Partners & Brokers