Highlights

[EITA] QoQ TTM Result on 2017-09-30 [#4]

Stock [EITA]: EITA RESOURCES BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 30-Sep-2017  [#4]
Profit Trend QoQ -     1.92%    YoY -     27.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 259,561 252,692 258,105 270,680 271,153 295,598 298,625 -8.95%
  QoQ % 2.72% -2.10% -4.65% -0.17% -8.27% -1.01% -
  Horiz. % 86.92% 84.62% 86.43% 90.64% 90.80% 98.99% 100.00%
PBT 21,455 19,150 21,562 26,691 26,682 36,468 29,727 -19.59%
  QoQ % 12.04% -11.19% -19.22% 0.03% -26.83% 22.68% -
  Horiz. % 72.17% 64.42% 72.53% 89.79% 89.76% 122.68% 100.00%
Tax -4,746 -4,647 -5,162 -6,921 -6,764 -8,849 -7,336 -25.26%
  QoQ % -2.13% 9.98% 25.42% -2.32% 23.56% -20.62% -
  Horiz. % 64.69% 63.35% 70.37% 94.34% 92.20% 120.62% 100.00%
NP 16,709 14,503 16,400 19,770 19,918 27,619 22,391 -17.77%
  QoQ % 15.21% -11.57% -17.05% -0.74% -27.88% 23.35% -
  Horiz. % 74.62% 64.77% 73.24% 88.29% 88.96% 123.35% 100.00%
NP to SH 16,472 14,627 16,566 19,921 19,545 27,093 21,824 -17.15%
  QoQ % 12.61% -11.70% -16.84% 1.92% -27.86% 24.14% -
  Horiz. % 75.48% 67.02% 75.91% 91.28% 89.56% 124.14% 100.00%
Tax Rate 22.12 % 24.27 % 23.94 % 25.93 % 25.35 % 24.27 % 24.68 % -7.06%
  QoQ % -8.86% 1.38% -7.67% 2.29% 4.45% -1.66% -
  Horiz. % 89.63% 98.34% 97.00% 105.06% 102.71% 98.34% 100.00%
Total Cost 242,852 238,189 241,705 250,910 251,235 267,979 276,234 -8.25%
  QoQ % 1.96% -1.45% -3.67% -0.13% -6.25% -2.99% -
  Horiz. % 87.92% 86.23% 87.50% 90.83% 90.95% 97.01% 100.00%
Net Worth 167,694 163,794 163,794 157,300 149,499 157,300 154,700 5.54%
  QoQ % 2.38% 0.00% 4.13% 5.22% -4.96% 1.68% -
  Horiz. % 108.40% 105.88% 105.88% 101.68% 96.64% 101.68% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 9,099 3,900 6,500 6,500 5,200 7,800 5,200 45.37%
  QoQ % 133.33% -40.00% 0.00% 25.00% -33.33% 50.00% -
  Horiz. % 175.00% 75.00% 125.00% 125.00% 100.00% 150.00% 100.00%
Div Payout % 55.24 % 26.66 % 39.24 % 32.63 % 26.61 % 28.79 % 23.83 % 75.42%
  QoQ % 107.20% -32.06% 20.26% 22.62% -7.57% 20.81% -
  Horiz. % 231.81% 111.88% 164.67% 136.93% 111.67% 120.81% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 167,694 163,794 163,794 157,300 149,499 157,300 154,700 5.54%
  QoQ % 2.38% 0.00% 4.13% 5.22% -4.96% 1.68% -
  Horiz. % 108.40% 105.88% 105.88% 101.68% 96.64% 101.68% 100.00%
NOSH 129,996 129,996 129,996 130,000 130,000 130,000 130,000 -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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.44 % 5.74 % 6.35 % 7.30 % 7.35 % 9.34 % 7.50 % -9.68%
  QoQ % 12.20% -9.61% -13.01% -0.68% -21.31% 24.53% -
  Horiz. % 85.87% 76.53% 84.67% 97.33% 98.00% 124.53% 100.00%
ROE 9.82 % 8.93 % 10.11 % 12.66 % 13.07 % 17.22 % 14.11 % -21.52%
  QoQ % 9.97% -11.67% -20.14% -3.14% -24.10% 22.04% -
  Horiz. % 69.60% 63.29% 71.65% 89.72% 92.63% 122.04% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 199.67 194.38 198.55 208.22 208.58 227.38 229.71 -8.94%
  QoQ % 2.72% -2.10% -4.64% -0.17% -8.27% -1.01% -
  Horiz. % 86.92% 84.62% 86.44% 90.64% 90.80% 98.99% 100.00%
EPS 12.67 11.25 12.74 15.32 15.03 20.84 16.79 -17.16%
  QoQ % 12.62% -11.70% -16.84% 1.93% -27.88% 24.12% -
  Horiz. % 75.46% 67.00% 75.88% 91.24% 89.52% 124.12% 100.00%
DPS 7.00 3.00 5.00 5.00 4.00 6.00 4.00 45.37%
  QoQ % 133.33% -40.00% 0.00% 25.00% -33.33% 50.00% -
  Horiz. % 175.00% 75.00% 125.00% 125.00% 100.00% 150.00% 100.00%
NAPS 1.2900 1.2600 1.2600 1.2100 1.1500 1.2100 1.1900 5.54%
  QoQ % 2.38% 0.00% 4.13% 5.22% -4.96% 1.68% -
  Horiz. % 108.40% 105.88% 105.88% 101.68% 96.64% 101.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 199.66 194.38 198.54 208.22 208.58 227.38 229.71 -8.95%
  QoQ % 2.72% -2.10% -4.65% -0.17% -8.27% -1.01% -
  Horiz. % 86.92% 84.62% 86.43% 90.64% 90.80% 98.99% 100.00%
EPS 12.67 11.25 12.74 15.32 15.03 20.84 16.79 -17.16%
  QoQ % 12.62% -11.70% -16.84% 1.93% -27.88% 24.12% -
  Horiz. % 75.46% 67.00% 75.88% 91.24% 89.52% 124.12% 100.00%
DPS 7.00 3.00 5.00 5.00 4.00 6.00 4.00 45.37%
  QoQ % 133.33% -40.00% 0.00% 25.00% -33.33% 50.00% -
  Horiz. % 175.00% 75.00% 125.00% 125.00% 100.00% 150.00% 100.00%
NAPS 1.2900 1.2600 1.2600 1.2100 1.1500 1.2100 1.1900 5.54%
  QoQ % 2.38% 0.00% 4.13% 5.22% -4.96% 1.68% -
  Horiz. % 108.40% 105.88% 105.88% 101.68% 96.64% 101.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.2500 1.5500 1.6000 1.7600 1.8400 1.6200 1.1600 -
P/RPS 0.63 0.80 0.81 0.85 0.88 0.71 0.50 16.71%
  QoQ % -21.25% -1.23% -4.71% -3.41% 23.94% 42.00% -
  Horiz. % 126.00% 160.00% 162.00% 170.00% 176.00% 142.00% 100.00%
P/EPS 9.86 13.78 12.56 11.49 12.24 7.77 6.91 26.83%
  QoQ % -28.45% 9.71% 9.31% -6.13% 57.53% 12.45% -
  Horiz. % 142.69% 199.42% 181.77% 166.28% 177.13% 112.45% 100.00%
EY 10.14 7.26 7.96 8.71 8.17 12.86 14.47 -21.16%
  QoQ % 39.67% -8.79% -8.61% 6.61% -36.47% -11.13% -
  Horiz. % 70.08% 50.17% 55.01% 60.19% 56.46% 88.87% 100.00%
DY 5.60 1.94 3.13 2.84 2.17 3.70 3.45 38.24%
  QoQ % 188.66% -38.02% 10.21% 30.88% -41.35% 7.25% -
  Horiz. % 162.32% 56.23% 90.72% 82.32% 62.90% 107.25% 100.00%
P/NAPS 0.97 1.23 1.27 1.45 1.60 1.34 0.97 -
  QoQ % -21.14% -3.15% -12.41% -9.37% 19.40% 38.14% -
  Horiz. % 100.00% 126.80% 130.93% 149.48% 164.95% 138.14% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 28/05/18 23/02/18 23/11/17 22/08/17 24/05/17 27/02/17 -
Price 1.3000 1.3700 1.6100 1.7000 1.8000 2.0700 1.2800 -
P/RPS 0.65 0.70 0.81 0.82 0.86 0.91 0.56 10.48%
  QoQ % -7.14% -13.58% -1.22% -4.65% -5.49% 62.50% -
  Horiz. % 116.07% 125.00% 144.64% 146.43% 153.57% 162.50% 100.00%
P/EPS 10.26 12.18 12.63 11.09 11.97 9.93 7.62 22.00%
  QoQ % -15.76% -3.56% 13.89% -7.35% 20.54% 30.31% -
  Horiz. % 134.65% 159.84% 165.75% 145.54% 157.09% 130.31% 100.00%
EY 9.75 8.21 7.92 9.01 8.35 10.07 13.12 -18.00%
  QoQ % 18.76% 3.66% -12.10% 7.90% -17.08% -23.25% -
  Horiz. % 74.31% 62.58% 60.37% 68.67% 63.64% 76.75% 100.00%
DY 5.38 2.19 3.11 2.94 2.22 2.90 3.13 43.63%
  QoQ % 145.66% -29.58% 5.78% 32.43% -23.45% -7.35% -
  Horiz. % 171.88% 69.97% 99.36% 93.93% 70.93% 92.65% 100.00%
P/NAPS 1.01 1.09 1.28 1.40 1.57 1.71 1.08 -4.38%
  QoQ % -7.34% -14.84% -8.57% -10.83% -8.19% 58.33% -
  Horiz. % 93.52% 100.93% 118.52% 129.63% 145.37% 158.33% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers