Highlights

[EITA] YoY Annual (Unaudited) Result on 2014-09-30 [#4]

Stock [EITA]: EITA RESOURCES BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend YoY -     9.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Revenue 270,680 288,032 214,930 198,910 142,116 194,052 151,318 10.64%
  YoY % -6.02% 34.01% 8.05% 39.96% -26.76% 28.24% -
  Horiz. % 178.88% 190.35% 142.04% 131.45% 93.92% 128.24% 100.00%
PBT 26,691 21,508 27,478 17,426 15,663 18,553 16,894 8.27%
  YoY % 24.10% -21.73% 57.68% 11.26% -15.58% 9.82% -
  Horiz. % 157.99% 127.31% 162.65% 103.15% 92.71% 109.82% 100.00%
Tax -6,921 -5,274 -7,845 -4,633 -3,920 -4,760 -4,219 8.98%
  YoY % -31.23% 32.77% -69.33% -18.19% 17.65% -12.82% -
  Horiz. % 164.04% 125.01% 185.94% 109.81% 92.91% 112.82% 100.00%
NP 19,770 16,234 19,633 12,793 11,743 13,793 12,675 8.03%
  YoY % 21.78% -17.31% 53.47% 8.94% -14.86% 8.82% -
  Horiz. % 155.98% 128.08% 154.90% 100.93% 92.65% 108.82% 100.00%
NP to SH 19,921 15,641 19,570 12,720 11,636 13,747 12,512 8.42%
  YoY % 27.36% -20.08% 53.85% 9.32% -15.36% 9.87% -
  Horiz. % 159.22% 125.01% 156.41% 101.66% 93.00% 109.87% 100.00%
Tax Rate 25.93 % 24.52 % 28.55 % 26.59 % 25.03 % 25.66 % 24.97 % 0.66%
  YoY % 5.75% -14.12% 7.37% 6.23% -2.46% 2.76% -
  Horiz. % 103.84% 98.20% 114.34% 106.49% 100.24% 102.76% 100.00%
Total Cost 250,910 271,798 195,297 186,117 130,373 180,259 138,643 10.86%
  YoY % -7.69% 39.17% 4.93% 42.76% -27.67% 30.02% -
  Horiz. % 180.98% 196.04% 140.86% 134.24% 94.04% 130.02% 100.00%
Net Worth 157,300 143,000 132,599 116,999 110,500 97,620 64,185 16.86%
  YoY % 10.00% 7.84% 13.33% 5.88% 13.19% 52.09% -
  Horiz. % 245.07% 222.79% 206.59% 182.28% 172.16% 152.09% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Div 6,500 5,200 5,200 5,200 3,900 4,270 3,209 13.05%
  YoY % 25.00% 0.00% 0.00% 33.33% -8.68% 33.08% -
  Horiz. % 202.54% 162.03% 162.03% 162.03% 121.52% 133.08% 100.00%
Div Payout % 32.63 % 33.25 % 26.57 % 40.88 % 33.52 % 31.07 % 25.65 % 4.27%
  YoY % -1.86% 25.14% -35.00% 21.96% 7.89% 21.13% -
  Horiz. % 127.21% 129.63% 103.59% 159.38% 130.68% 121.13% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Net Worth 157,300 143,000 132,599 116,999 110,500 97,620 64,185 16.86%
  YoY % 10.00% 7.84% 13.33% 5.88% 13.19% 52.09% -
  Horiz. % 245.07% 222.79% 206.59% 182.28% 172.16% 152.09% 100.00%
NOSH 130,000 130,000 130,000 130,000 130,000 122,025 106,976 3.45%
  YoY % 0.00% 0.00% 0.00% 0.00% 6.54% 14.07% -
  Horiz. % 121.52% 121.52% 121.52% 121.52% 121.52% 114.07% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
NP Margin 7.30 % 5.64 % 9.13 % 6.43 % 8.26 % 7.11 % 8.38 % -2.37%
  YoY % 29.43% -38.23% 41.99% -22.15% 16.17% -15.16% -
  Horiz. % 87.11% 67.30% 108.95% 76.73% 98.57% 84.84% 100.00%
ROE 12.66 % 10.94 % 14.76 % 10.87 % 10.53 % 14.08 % 19.49 % -7.22%
  YoY % 15.72% -25.88% 35.79% 3.23% -25.21% -27.76% -
  Horiz. % 64.96% 56.13% 75.73% 55.77% 54.03% 72.24% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
RPS 208.22 221.56 165.33 153.01 109.32 159.03 141.45 6.95%
  YoY % -6.02% 34.01% 8.05% 39.97% -31.26% 12.43% -
  Horiz. % 147.20% 156.63% 116.88% 108.17% 77.29% 112.43% 100.00%
EPS 15.32 12.03 15.05 9.78 8.95 11.08 10.09 7.53%
  YoY % 27.35% -20.07% 53.89% 9.27% -19.22% 9.81% -
  Horiz. % 151.83% 119.23% 149.16% 96.93% 88.70% 109.81% 100.00%
DPS 5.00 4.00 4.00 4.00 3.00 3.50 3.00 9.28%
  YoY % 25.00% 0.00% 0.00% 33.33% -14.29% 16.67% -
  Horiz. % 166.67% 133.33% 133.33% 133.33% 100.00% 116.67% 100.00%
NAPS 1.2100 1.1000 1.0200 0.9000 0.8500 0.8000 0.6000 12.97%
  YoY % 10.00% 7.84% 13.33% 5.88% 6.25% 33.33% -
  Horiz. % 201.67% 183.33% 170.00% 150.00% 141.67% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
RPS 208.22 221.56 165.33 153.01 109.32 149.27 116.40 10.64%
  YoY % -6.02% 34.01% 8.05% 39.97% -26.76% 28.24% -
  Horiz. % 178.88% 190.34% 142.04% 131.45% 93.92% 128.24% 100.00%
EPS 15.32 12.03 15.05 9.78 8.95 10.57 9.62 8.42%
  YoY % 27.35% -20.07% 53.89% 9.27% -15.33% 9.88% -
  Horiz. % 159.25% 125.05% 156.44% 101.66% 93.04% 109.88% 100.00%
DPS 5.00 4.00 4.00 4.00 3.00 3.29 2.47 13.04%
  YoY % 25.00% 0.00% 0.00% 33.33% -8.81% 33.20% -
  Horiz. % 202.43% 161.94% 161.94% 161.94% 121.46% 133.20% 100.00%
NAPS 1.2100 1.1000 1.0200 0.9000 0.8500 0.7509 0.4937 16.86%
  YoY % 10.00% 7.84% 13.33% 5.88% 13.20% 52.10% -
  Horiz. % 245.09% 222.81% 206.60% 182.30% 172.17% 152.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 - -
Price 1.7600 1.3200 1.2100 1.4800 0.7050 0.6700 0.0000 -
P/RPS 0.85 0.60 0.73 0.97 0.64 0.42 0.00 -
  YoY % 41.67% -17.81% -24.74% 51.56% 52.38% 0.00% -
  Horiz. % 202.38% 142.86% 173.81% 230.95% 152.38% 100.00% -
P/EPS 11.49 10.97 8.04 15.13 7.88 5.95 0.00 -
  YoY % 4.74% 36.44% -46.86% 92.01% 32.44% 0.00% -
  Horiz. % 193.11% 184.37% 135.13% 254.29% 132.44% 100.00% -
EY 8.71 9.11 12.44 6.61 12.70 16.81 0.00 -
  YoY % -4.39% -26.77% 88.20% -47.95% -24.45% 0.00% -
  Horiz. % 51.81% 54.19% 74.00% 39.32% 75.55% 100.00% -
DY 2.84 3.03 3.31 2.70 4.26 5.22 0.00 -
  YoY % -6.27% -8.46% 22.59% -36.62% -18.39% 0.00% -
  Horiz. % 54.41% 58.05% 63.41% 51.72% 81.61% 100.00% -
P/NAPS 1.45 1.20 1.19 1.64 0.83 0.84 0.00 -
  YoY % 20.83% 0.84% -27.44% 97.59% -1.19% 0.00% -
  Horiz. % 172.62% 142.86% 141.67% 195.24% 98.81% 100.00% -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Date 23/11/17 23/11/16 25/11/15 25/11/14 26/11/13 27/02/13 - -
Price 1.7000 1.2600 1.1200 1.4100 0.9600 0.6600 0.0000 -
P/RPS 0.82 0.57 0.68 0.92 0.88 0.42 0.00 -
  YoY % 43.86% -16.18% -26.09% 4.55% 109.52% 0.00% -
  Horiz. % 195.24% 135.71% 161.90% 219.05% 209.52% 100.00% -
P/EPS 11.09 10.47 7.44 14.41 10.73 5.86 0.00 -
  YoY % 5.92% 40.73% -48.37% 34.30% 83.11% 0.00% -
  Horiz. % 189.25% 178.67% 126.96% 245.90% 183.11% 100.00% -
EY 9.01 9.55 13.44 6.94 9.32 17.07 0.00 -
  YoY % -5.65% -28.94% 93.66% -25.54% -45.40% 0.00% -
  Horiz. % 52.78% 55.95% 78.73% 40.66% 54.60% 100.00% -
DY 2.94 3.17 3.57 2.84 3.13 5.30 0.00 -
  YoY % -7.26% -11.20% 25.70% -9.27% -40.94% 0.00% -
  Horiz. % 55.47% 59.81% 67.36% 53.58% 59.06% 100.00% -
P/NAPS 1.40 1.15 1.10 1.57 1.13 0.83 0.00 -
  YoY % 21.74% 4.55% -29.94% 38.94% 36.14% 0.00% -
  Horiz. % 168.67% 138.55% 132.53% 189.16% 136.14% 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.
 


 

255  265  584  1221 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 KNM 0.395+0.015 
 ARMADA 0.31-0.005 
 VSOLAR 0.095-0.005 
 OPCOM 0.71+0.08 
 KNM-WB 0.20+0.005 
 GPACKET-WB 0.2650.00 
 KOMARK 0.37+0.02 
 FPGROUP 0.41+0.025 
 OCK-WA 0.125-0.015 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers