Highlights

[EITA] QoQ TTM Result on 2016-09-30 [#4]

Stock [EITA]: EITA RESOURCES BHD
Announcement Date 23-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Sep-2016  [#4]
Profit Trend QoQ -     -31.35%    YoY -     -20.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 271,153 295,598 298,625 288,032 285,905 243,828 237,192 9.34%
  QoQ % -8.27% -1.01% 3.68% 0.74% 17.26% 2.80% -
  Horiz. % 114.32% 124.62% 125.90% 121.43% 120.54% 102.80% 100.00%
PBT 26,682 36,468 29,727 21,508 31,972 22,695 29,615 -6.72%
  QoQ % -26.83% 22.68% 38.21% -32.73% 40.88% -23.37% -
  Horiz. % 90.10% 123.14% 100.38% 72.63% 107.96% 76.63% 100.00%
Tax -6,764 -8,849 -7,336 -5,274 -8,983 -6,370 -8,375 -13.29%
  QoQ % 23.56% -20.62% -39.10% 41.29% -41.02% 23.94% -
  Horiz. % 80.76% 105.66% 87.59% 62.97% 107.26% 76.06% 100.00%
NP 19,918 27,619 22,391 16,234 22,989 16,325 21,240 -4.20%
  QoQ % -27.88% 23.35% 37.93% -29.38% 40.82% -23.14% -
  Horiz. % 93.78% 130.03% 105.42% 76.43% 108.23% 76.86% 100.00%
NP to SH 19,545 27,093 21,824 15,641 22,784 16,254 21,152 -5.14%
  QoQ % -27.86% 24.14% 39.53% -31.35% 40.17% -23.16% -
  Horiz. % 92.40% 128.09% 103.18% 73.95% 107.72% 76.84% 100.00%
Tax Rate 25.35 % 24.27 % 24.68 % 24.52 % 28.10 % 28.07 % 28.28 % -7.04%
  QoQ % 4.45% -1.66% 0.65% -12.74% 0.11% -0.74% -
  Horiz. % 89.64% 85.82% 87.27% 86.70% 99.36% 99.26% 100.00%
Total Cost 251,235 267,979 276,234 271,798 262,916 227,503 215,952 10.63%
  QoQ % -6.25% -2.99% 1.63% 3.38% 15.57% 5.35% -
  Horiz. % 116.34% 124.09% 127.91% 125.86% 121.75% 105.35% 100.00%
Net Worth 149,499 157,300 154,700 143,000 144,300 133,899 136,499 6.26%
  QoQ % -4.96% 1.68% 8.18% -0.90% 7.77% -1.90% -
  Horiz. % 109.52% 115.24% 113.33% 104.76% 105.71% 98.10% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 5,200 7,800 5,200 5,200 5,200 5,200 5,200 -
  QoQ % -33.33% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 150.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 26.61 % 28.79 % 23.83 % 33.25 % 22.82 % 31.99 % 24.58 % 5.44%
  QoQ % -7.57% 20.81% -28.33% 45.71% -28.67% 30.15% -
  Horiz. % 108.26% 117.13% 96.95% 135.27% 92.84% 130.15% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 149,499 157,300 154,700 143,000 144,300 133,899 136,499 6.26%
  QoQ % -4.96% 1.68% 8.18% -0.90% 7.77% -1.90% -
  Horiz. % 109.52% 115.24% 113.33% 104.76% 105.71% 98.10% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.35 % 9.34 % 7.50 % 5.64 % 8.04 % 6.70 % 8.95 % -12.32%
  QoQ % -21.31% 24.53% 32.98% -29.85% 20.00% -25.14% -
  Horiz. % 82.12% 104.36% 83.80% 63.02% 89.83% 74.86% 100.00%
ROE 13.07 % 17.22 % 14.11 % 10.94 % 15.79 % 12.14 % 15.50 % -10.75%
  QoQ % -24.10% 22.04% 28.98% -30.72% 30.07% -21.68% -
  Horiz. % 84.32% 111.10% 91.03% 70.58% 101.87% 78.32% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 208.58 227.38 229.71 221.56 219.93 187.56 182.46 9.34%
  QoQ % -8.27% -1.01% 3.68% 0.74% 17.26% 2.80% -
  Horiz. % 114.32% 124.62% 125.90% 121.43% 120.54% 102.80% 100.00%
EPS 15.03 20.84 16.79 12.03 17.53 12.50 16.27 -5.15%
  QoQ % -27.88% 24.12% 39.57% -31.37% 40.24% -23.17% -
  Horiz. % 92.38% 128.09% 103.20% 73.94% 107.74% 76.83% 100.00%
DPS 4.00 6.00 4.00 4.00 4.00 4.00 4.00 -
  QoQ % -33.33% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 150.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1500 1.2100 1.1900 1.1000 1.1100 1.0300 1.0500 6.26%
  QoQ % -4.96% 1.68% 8.18% -0.90% 7.77% -1.90% -
  Horiz. % 109.52% 115.24% 113.33% 104.76% 105.71% 98.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 208.58 227.38 229.71 221.56 219.93 187.56 182.46 9.34%
  QoQ % -8.27% -1.01% 3.68% 0.74% 17.26% 2.80% -
  Horiz. % 114.32% 124.62% 125.90% 121.43% 120.54% 102.80% 100.00%
EPS 15.03 20.84 16.79 12.03 17.53 12.50 16.27 -5.15%
  QoQ % -27.88% 24.12% 39.57% -31.37% 40.24% -23.17% -
  Horiz. % 92.38% 128.09% 103.20% 73.94% 107.74% 76.83% 100.00%
DPS 4.00 6.00 4.00 4.00 4.00 4.00 4.00 -
  QoQ % -33.33% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 150.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1500 1.2100 1.1900 1.1000 1.1100 1.0300 1.0500 6.26%
  QoQ % -4.96% 1.68% 8.18% -0.90% 7.77% -1.90% -
  Horiz. % 109.52% 115.24% 113.33% 104.76% 105.71% 98.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.8400 1.6200 1.1600 1.3200 1.1200 1.3800 1.4600 -
P/RPS 0.88 0.71 0.50 0.60 0.51 0.74 0.80 6.57%
  QoQ % 23.94% 42.00% -16.67% 17.65% -31.08% -7.50% -
  Horiz. % 110.00% 88.75% 62.50% 75.00% 63.75% 92.50% 100.00%
P/EPS 12.24 7.77 6.91 10.97 6.39 11.04 8.97 23.05%
  QoQ % 57.53% 12.45% -37.01% 71.67% -42.12% 23.08% -
  Horiz. % 136.45% 86.62% 77.03% 122.30% 71.24% 123.08% 100.00%
EY 8.17 12.86 14.47 9.11 15.65 9.06 11.14 -18.69%
  QoQ % -36.47% -11.13% 58.84% -41.79% 72.74% -18.67% -
  Horiz. % 73.34% 115.44% 129.89% 81.78% 140.48% 81.33% 100.00%
DY 2.17 3.70 3.45 3.03 3.57 2.90 2.74 -14.41%
  QoQ % -41.35% 7.25% 13.86% -15.13% 23.10% 5.84% -
  Horiz. % 79.20% 135.04% 125.91% 110.58% 130.29% 105.84% 100.00%
P/NAPS 1.60 1.34 0.97 1.20 1.01 1.34 1.39 9.84%
  QoQ % 19.40% 38.14% -19.17% 18.81% -24.63% -3.60% -
  Horiz. % 115.11% 96.40% 69.78% 86.33% 72.66% 96.40% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 24/05/17 27/02/17 23/11/16 22/08/16 25/05/16 24/02/16 -
Price 1.8000 2.0700 1.2800 1.2600 1.1200 1.3900 1.3600 -
P/RPS 0.86 0.91 0.56 0.57 0.51 0.74 0.75 9.56%
  QoQ % -5.49% 62.50% -1.75% 11.76% -31.08% -1.33% -
  Horiz. % 114.67% 121.33% 74.67% 76.00% 68.00% 98.67% 100.00%
P/EPS 11.97 9.93 7.62 10.47 6.39 11.12 8.36 27.06%
  QoQ % 20.54% 30.31% -27.22% 63.85% -42.54% 33.01% -
  Horiz. % 143.18% 118.78% 91.15% 125.24% 76.44% 133.01% 100.00%
EY 8.35 10.07 13.12 9.55 15.65 9.00 11.96 -21.32%
  QoQ % -17.08% -23.25% 37.38% -38.98% 73.89% -24.75% -
  Horiz. % 69.82% 84.20% 109.70% 79.85% 130.85% 75.25% 100.00%
DY 2.22 2.90 3.13 3.17 3.57 2.88 2.94 -17.09%
  QoQ % -23.45% -7.35% -1.26% -11.20% 23.96% -2.04% -
  Horiz. % 75.51% 98.64% 106.46% 107.82% 121.43% 97.96% 100.00%
P/NAPS 1.57 1.71 1.08 1.15 1.01 1.35 1.30 13.42%
  QoQ % -8.19% 58.33% -6.09% 13.86% -25.19% 3.85% -
  Horiz. % 120.77% 131.54% 83.08% 88.46% 77.69% 103.85% 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  558  1042 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34+0.055 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205-0.06 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 KNM 0.355-0.01 
 HSI-C7E 0.16+0.025 
 AAX 0.195+0.01 
 HSI-H6Q 0.455-0.105 
 VSOLAR 0.1350.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
7. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
8. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
Partners & Brokers