Highlights

[EITA] QoQ TTM Result on 2013-12-31 [#1]

Stock [EITA]: EITA RESOURCES BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     0.63%    YoY -     8.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 198,910 207,963 196,806 188,152 186,120 187,666 196,884 0.68%
  QoQ % -4.35% 5.67% 4.60% 1.09% -0.82% -4.68% -
  Horiz. % 101.03% 105.63% 99.96% 95.56% 94.53% 95.32% 100.00%
PBT 17,426 20,229 19,500 20,088 19,841 18,125 17,955 -1.97%
  QoQ % -13.86% 3.74% -2.93% 1.24% 9.47% 0.95% -
  Horiz. % 97.05% 112.67% 108.60% 111.88% 110.50% 100.95% 100.00%
Tax -4,632 -5,091 -5,130 -5,047 -4,888 -4,214 -4,462 2.52%
  QoQ % 9.02% 0.76% -1.64% -3.25% -15.99% 5.56% -
  Horiz. % 103.81% 114.10% 114.97% 113.11% 109.55% 94.44% 100.00%
NP 12,794 15,138 14,370 15,041 14,953 13,911 13,493 -3.48%
  QoQ % -15.48% 5.34% -4.46% 0.59% 7.49% 3.10% -
  Horiz. % 94.82% 112.19% 106.50% 111.47% 110.82% 103.10% 100.00%
NP to SH 12,720 15,089 14,306 14,936 14,842 13,798 13,420 -3.51%
  QoQ % -15.70% 5.47% -4.22% 0.63% 7.57% 2.82% -
  Horiz. % 94.78% 112.44% 106.60% 111.30% 110.60% 102.82% 100.00%
Tax Rate 26.58 % 25.17 % 26.31 % 25.12 % 24.64 % 23.25 % 24.85 % 4.58%
  QoQ % 5.60% -4.33% 4.74% 1.95% 5.98% -6.44% -
  Horiz. % 106.96% 101.29% 105.88% 101.09% 99.15% 93.56% 100.00%
Total Cost 186,116 192,825 182,436 173,111 171,167 173,755 183,391 0.99%
  QoQ % -3.48% 5.69% 5.39% 1.14% -1.49% -5.25% -
  Horiz. % 101.49% 105.14% 99.48% 94.39% 93.33% 94.75% 100.00%
Net Worth 116,999 116,999 111,800 114,399 110,500 105,300 106,599 6.40%
  QoQ % 0.00% 4.65% -2.27% 3.53% 4.94% -1.22% -
  Horiz. % 109.76% 109.76% 104.88% 107.32% 103.66% 98.78% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,200 6,500 3,900 3,900 8,241 4,341 4,341 12.78%
  QoQ % -20.00% 66.67% 0.00% -52.68% 89.84% 0.00% -
  Horiz. % 119.79% 149.73% 89.84% 89.84% 189.84% 100.00% 100.00%
Div Payout % 40.88 % 43.08 % 27.26 % 26.11 % 55.53 % 31.46 % 32.35 % 16.87%
  QoQ % -5.11% 58.03% 4.40% -52.98% 76.51% -2.75% -
  Horiz. % 126.37% 133.17% 84.27% 80.71% 171.65% 97.25% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 116,999 116,999 111,800 114,399 110,500 105,300 106,599 6.40%
  QoQ % 0.00% 4.65% -2.27% 3.53% 4.94% -1.22% -
  Horiz. % 109.76% 109.76% 104.88% 107.32% 103.66% 98.78% 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.43 % 7.28 % 7.30 % 7.99 % 8.03 % 7.41 % 6.85 % -4.13%
  QoQ % -11.68% -0.27% -8.64% -0.50% 8.37% 8.18% -
  Horiz. % 93.87% 106.28% 106.57% 116.64% 117.23% 108.18% 100.00%
ROE 10.87 % 12.90 % 12.80 % 13.06 % 13.43 % 13.10 % 12.59 % -9.32%
  QoQ % -15.74% 0.78% -1.99% -2.76% 2.52% 4.05% -
  Horiz. % 86.34% 102.46% 101.67% 103.73% 106.67% 104.05% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 153.01 159.97 151.39 144.73 143.17 144.36 151.45 0.68%
  QoQ % -4.35% 5.67% 4.60% 1.09% -0.82% -4.68% -
  Horiz. % 101.03% 105.63% 99.96% 95.56% 94.53% 95.32% 100.00%
EPS 9.78 11.61 11.00 11.49 11.42 10.61 10.32 -3.52%
  QoQ % -15.76% 5.55% -4.26% 0.61% 7.63% 2.81% -
  Horiz. % 94.77% 112.50% 106.59% 111.34% 110.66% 102.81% 100.00%
DPS 4.00 5.00 3.00 3.00 6.34 3.34 3.34 12.76%
  QoQ % -20.00% 66.67% 0.00% -52.68% 89.82% 0.00% -
  Horiz. % 119.76% 149.70% 89.82% 89.82% 189.82% 100.00% 100.00%
NAPS 0.9000 0.9000 0.8600 0.8800 0.8500 0.8100 0.8200 6.40%
  QoQ % 0.00% 4.65% -2.27% 3.53% 4.94% -1.22% -
  Horiz. % 109.76% 109.76% 104.88% 107.32% 103.66% 98.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 153.01 159.97 151.39 144.73 143.17 144.36 151.45 0.68%
  QoQ % -4.35% 5.67% 4.60% 1.09% -0.82% -4.68% -
  Horiz. % 101.03% 105.63% 99.96% 95.56% 94.53% 95.32% 100.00%
EPS 9.78 11.61 11.00 11.49 11.42 10.61 10.32 -3.52%
  QoQ % -15.76% 5.55% -4.26% 0.61% 7.63% 2.81% -
  Horiz. % 94.77% 112.50% 106.59% 111.34% 110.66% 102.81% 100.00%
DPS 4.00 5.00 3.00 3.00 6.34 3.34 3.34 12.76%
  QoQ % -20.00% 66.67% 0.00% -52.68% 89.82% 0.00% -
  Horiz. % 119.76% 149.70% 89.82% 89.82% 189.82% 100.00% 100.00%
NAPS 0.9000 0.9000 0.8600 0.8800 0.8500 0.8100 0.8200 6.40%
  QoQ % 0.00% 4.65% -2.27% 3.53% 4.94% -1.22% -
  Horiz. % 109.76% 109.76% 104.88% 107.32% 103.66% 98.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.4800 1.4600 1.1700 0.9000 0.7050 0.7950 0.6750 -
P/RPS 0.97 0.91 0.77 0.62 0.49 0.55 0.45 66.79%
  QoQ % 6.59% 18.18% 24.19% 26.53% -10.91% 22.22% -
  Horiz. % 215.56% 202.22% 171.11% 137.78% 108.89% 122.22% 100.00%
P/EPS 15.13 12.58 10.63 7.83 6.18 7.49 6.54 74.83%
  QoQ % 20.27% 18.34% 35.76% 26.70% -17.49% 14.53% -
  Horiz. % 231.35% 192.35% 162.54% 119.72% 94.50% 114.53% 100.00%
EY 6.61 7.95 9.41 12.77 16.19 13.35 15.29 -42.80%
  QoQ % -16.86% -15.52% -26.31% -21.12% 21.27% -12.69% -
  Horiz. % 43.23% 51.99% 61.54% 83.52% 105.89% 87.31% 100.00%
DY 2.70 3.42 2.56 3.33 8.99 4.20 4.95 -33.22%
  QoQ % -21.05% 33.59% -23.12% -62.96% 114.05% -15.15% -
  Horiz. % 54.55% 69.09% 51.72% 67.27% 181.62% 84.85% 100.00%
P/NAPS 1.64 1.62 1.36 1.02 0.83 0.98 0.82 58.67%
  QoQ % 1.23% 19.12% 33.33% 22.89% -15.31% 19.51% -
  Horiz. % 200.00% 197.56% 165.85% 124.39% 101.22% 119.51% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 29/05/14 25/02/14 26/11/13 27/08/13 20/05/13 -
Price 1.4100 1.3900 1.4000 1.1400 0.9600 0.7200 0.7900 -
P/RPS 0.92 0.87 0.92 0.79 0.67 0.50 0.52 46.23%
  QoQ % 5.75% -5.43% 16.46% 17.91% 34.00% -3.85% -
  Horiz. % 176.92% 167.31% 176.92% 151.92% 128.85% 96.15% 100.00%
P/EPS 14.41 11.98 12.72 9.92 8.41 6.78 7.65 52.46%
  QoQ % 20.28% -5.82% 28.23% 17.95% 24.04% -11.37% -
  Horiz. % 188.37% 156.60% 166.27% 129.67% 109.93% 88.63% 100.00%
EY 6.94 8.35 7.86 10.08 11.89 14.74 13.07 -34.40%
  QoQ % -16.89% 6.23% -22.02% -15.22% -19.34% 12.78% -
  Horiz. % 53.10% 63.89% 60.14% 77.12% 90.97% 112.78% 100.00%
DY 2.84 3.60 2.14 2.63 6.60 4.64 4.23 -23.31%
  QoQ % -21.11% 68.22% -18.63% -60.15% 42.24% 9.69% -
  Horiz. % 67.14% 85.11% 50.59% 62.17% 156.03% 109.69% 100.00%
P/NAPS 1.57 1.54 1.63 1.30 1.13 0.89 0.96 38.77%
  QoQ % 1.95% -5.52% 25.38% 15.04% 26.97% -7.29% -
  Horiz. % 163.54% 160.42% 169.79% 135.42% 117.71% 92.71% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.220.00 
 3A 0.8450.00 
Partners & Brokers