Highlights

[EATECH] QoQ TTM Result on 2016-03-31 [#1]

Stock [EATECH]: EA TECHNIQUE (M) BHD
Announcement Date 20-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     23.66%    YoY -     35.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 591,663 587,517 495,283 581,459 536,530 442,301 361,129 38.77%
  QoQ % 0.71% 18.62% -14.82% 8.37% 21.30% 22.48% -
  Horiz. % 163.84% 162.69% 137.15% 161.01% 148.57% 122.48% 100.00%
PBT 21,542 7,352 3,203 29,508 23,680 44,268 40,516 -34.24%
  QoQ % 193.01% 129.53% -89.15% 24.61% -46.51% 9.26% -
  Horiz. % 53.17% 18.15% 7.91% 72.83% 58.45% 109.26% 100.00%
Tax -12,762 1,241 -1,746 -5,519 -4,281 -13,512 -10,481 13.96%
  QoQ % -1,128.36% 171.08% 68.36% -28.92% 68.32% -28.92% -
  Horiz. % 121.76% -11.84% 16.66% 52.66% 40.85% 128.92% 100.00%
NP 8,780 8,593 1,457 23,989 19,399 30,756 30,035 -55.79%
  QoQ % 2.18% 489.77% -93.93% 23.66% -36.93% 2.40% -
  Horiz. % 29.23% 28.61% 4.85% 79.87% 64.59% 102.40% 100.00%
NP to SH 8,780 8,593 1,457 23,989 19,399 30,756 30,035 -55.79%
  QoQ % 2.18% 489.77% -93.93% 23.66% -36.93% 2.40% -
  Horiz. % 29.23% 28.61% 4.85% 79.87% 64.59% 102.40% 100.00%
Tax Rate 59.24 % -16.88 % 54.51 % 18.70 % 18.08 % 30.52 % 25.87 % 73.30%
  QoQ % 450.95% -130.97% 191.50% 3.43% -40.76% 17.97% -
  Horiz. % 228.99% -65.25% 210.71% 72.28% 69.89% 117.97% 100.00%
Total Cost 582,883 578,924 493,826 557,470 517,131 411,545 331,094 45.55%
  QoQ % 0.68% 17.23% -11.42% 7.80% 25.66% 24.30% -
  Horiz. % 176.05% 174.85% 149.15% 168.37% 156.19% 124.30% 100.00%
Net Worth 272,160 0 0 0 272,160 292,926 287,000 -3.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% -7.09% 2.06% -
  Horiz. % 94.83% 0.00% 0.00% 0.00% 94.83% 102.06% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 0 0 0 0 0 0 3,900 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 12.98 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 272,160 0 0 0 272,160 292,926 287,000 -3.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% -7.09% 2.06% -
  Horiz. % 94.83% 0.00% 0.00% 0.00% 94.83% 102.06% 100.00%
NOSH 504,000 504,000 504,000 504,000 504,000 505,045 503,509 0.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.21% 0.31% -
  Horiz. % 100.10% 100.10% 100.10% 100.10% 100.10% 100.31% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.48 % 1.46 % 0.29 % 4.13 % 3.62 % 6.95 % 8.32 % -68.20%
  QoQ % 1.37% 403.45% -92.98% 14.09% -47.91% -16.47% -
  Horiz. % 17.79% 17.55% 3.49% 49.64% 43.51% 83.53% 100.00%
ROE 3.23 % - % - % - % 7.13 % 10.50 % 10.47 % -54.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% -32.10% 0.29% -
  Horiz. % 30.85% 0.00% 0.00% 0.00% 68.10% 100.29% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 117.39 116.57 98.27 115.37 106.45 87.58 71.72 38.68%
  QoQ % 0.70% 18.62% -14.82% 8.38% 21.55% 22.11% -
  Horiz. % 163.68% 162.53% 137.02% 160.86% 148.42% 122.11% 100.00%
EPS 1.74 1.70 0.29 4.76 3.85 6.09 5.97 -55.88%
  QoQ % 2.35% 486.21% -93.91% 23.64% -36.78% 2.01% -
  Horiz. % 29.15% 28.48% 4.86% 79.73% 64.49% 102.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.77 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5400 0.0000 0.0000 0.0000 0.5400 0.5800 0.5700 -3.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.90% 1.75% -
  Horiz. % 94.74% 0.00% 0.00% 0.00% 94.74% 101.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 504,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 117.39 116.57 98.27 115.37 106.45 87.76 71.65 38.77%
  QoQ % 0.70% 18.62% -14.82% 8.38% 21.30% 22.48% -
  Horiz. % 163.84% 162.69% 137.15% 161.02% 148.57% 122.48% 100.00%
EPS 1.74 1.70 0.29 4.76 3.85 6.10 5.96 -55.83%
  QoQ % 2.35% 486.21% -93.91% 23.64% -36.89% 2.35% -
  Horiz. % 29.19% 28.52% 4.87% 79.87% 64.60% 102.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.77 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5400 0.0000 0.0000 0.0000 0.5400 0.5812 0.5694 -3.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% -7.09% 2.07% -
  Horiz. % 94.84% 0.00% 0.00% 0.00% 94.84% 102.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.6200 0.7150 1.0300 1.1900 1.1100 1.0500 1.0600 -
P/RPS 0.53 0.61 1.05 1.03 1.04 1.20 1.48 -49.41%
  QoQ % -13.11% -41.90% 1.94% -0.96% -13.33% -18.92% -
  Horiz. % 35.81% 41.22% 70.95% 69.59% 70.27% 81.08% 100.00%
P/EPS 35.59 41.94 356.29 25.00 28.84 17.24 17.77 58.55%
  QoQ % -15.14% -88.23% 1,325.16% -13.31% 67.29% -2.98% -
  Horiz. % 200.28% 236.02% 2,005.01% 140.69% 162.30% 97.02% 100.00%
EY 2.81 2.38 0.28 4.00 3.47 5.80 5.63 -36.95%
  QoQ % 18.07% 750.00% -93.00% 15.27% -40.17% 3.02% -
  Horiz. % 49.91% 42.27% 4.97% 71.05% 61.63% 103.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.73 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.15 0.00 0.00 0.00 2.06 1.81 1.86 -27.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 13.81% -2.69% -
  Horiz. % 61.83% 0.00% 0.00% 0.00% 110.75% 97.31% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 28/11/16 30/08/16 20/05/16 29/02/16 24/11/15 14/08/15 -
Price 0.6400 0.5150 0.7800 1.0700 1.0400 1.3400 1.1400 -
P/RPS 0.55 0.44 0.79 0.93 0.98 1.53 1.59 -50.56%
  QoQ % 25.00% -44.30% -15.05% -5.10% -35.95% -3.77% -
  Horiz. % 34.59% 27.67% 49.69% 58.49% 61.64% 96.23% 100.00%
P/EPS 36.74 30.21 269.81 22.48 27.02 22.00 19.11 54.31%
  QoQ % 21.62% -88.80% 1,100.22% -16.80% 22.82% 15.12% -
  Horiz. % 192.26% 158.08% 1,411.88% 117.63% 141.39% 115.12% 100.00%
EY 2.72 3.31 0.37 4.45 3.70 4.54 5.23 -35.20%
  QoQ % -17.82% 794.59% -91.69% 20.27% -18.50% -13.19% -
  Horiz. % 52.01% 63.29% 7.07% 85.09% 70.75% 86.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.19 0.00 0.00 0.00 1.93 2.31 2.00 -29.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% -16.45% 15.50% -
  Horiz. % 59.50% 0.00% 0.00% 0.00% 96.50% 115.50% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers