Highlights

[EITA] YoY Annual (Unaudited) Result on 2015-09-30 [#4]

Stock [EITA]: EITA RESOURCES BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Sep-2015  [#4]
Profit Trend YoY -     53.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
Revenue 263,376 270,680 288,032 214,930 198,910 142,116 194,052 5.46%
  YoY % -2.70% -6.02% 34.01% 8.05% 39.96% -26.76% -
  Horiz. % 135.72% 139.49% 148.43% 110.76% 102.50% 73.24% 100.00%
PBT 26,751 26,691 21,508 27,478 17,426 15,663 18,553 6.57%
  YoY % 0.22% 24.10% -21.73% 57.68% 11.26% -15.58% -
  Horiz. % 144.19% 143.86% 115.93% 148.11% 93.93% 84.42% 100.00%
Tax -6,266 -6,921 -5,274 -7,845 -4,633 -3,920 -4,760 4.90%
  YoY % 9.46% -31.23% 32.77% -69.33% -18.19% 17.65% -
  Horiz. % 131.64% 145.40% 110.80% 164.81% 97.33% 82.35% 100.00%
NP 20,485 19,770 16,234 19,633 12,793 11,743 13,793 7.12%
  YoY % 3.62% 21.78% -17.31% 53.47% 8.94% -14.86% -
  Horiz. % 148.52% 143.33% 117.70% 142.34% 92.75% 85.14% 100.00%
NP to SH 20,085 19,921 15,641 19,570 12,720 11,636 13,747 6.82%
  YoY % 0.82% 27.36% -20.08% 53.85% 9.32% -15.36% -
  Horiz. % 146.10% 144.91% 113.78% 142.36% 92.53% 84.64% 100.00%
Tax Rate 23.42 % 25.93 % 24.52 % 28.55 % 26.59 % 25.03 % 25.66 % -1.58%
  YoY % -9.68% 5.75% -14.12% 7.37% 6.23% -2.46% -
  Horiz. % 91.27% 101.05% 95.56% 111.26% 103.62% 97.54% 100.00%
Total Cost 242,891 250,910 271,798 195,297 186,117 130,373 180,259 5.32%
  YoY % -3.20% -7.69% 39.17% 4.93% 42.76% -27.67% -
  Horiz. % 134.75% 139.19% 150.78% 108.34% 103.25% 72.33% 100.00%
Net Worth 167,694 157,300 143,000 132,599 116,999 110,500 97,620 9.87%
  YoY % 6.61% 10.00% 7.84% 13.33% 5.88% 13.19% -
  Horiz. % 171.78% 161.14% 146.49% 135.83% 119.85% 113.19% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
Div 9,099 6,500 5,200 5,200 5,200 3,900 4,270 14.06%
  YoY % 40.00% 25.00% 0.00% 0.00% 33.33% -8.68% -
  Horiz. % 213.06% 152.19% 121.75% 121.75% 121.75% 91.32% 100.00%
Div Payout % 45.31 % 32.63 % 33.25 % 26.57 % 40.88 % 33.52 % 31.07 % 6.78%
  YoY % 38.86% -1.86% 25.14% -35.00% 21.96% 7.89% -
  Horiz. % 145.83% 105.02% 107.02% 85.52% 131.57% 107.89% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
Net Worth 167,694 157,300 143,000 132,599 116,999 110,500 97,620 9.87%
  YoY % 6.61% 10.00% 7.84% 13.33% 5.88% 13.19% -
  Horiz. % 171.78% 161.14% 146.49% 135.83% 119.85% 113.19% 100.00%
NOSH 129,996 130,000 130,000 130,000 130,000 130,000 122,025 1.11%
  YoY % -0.00% 0.00% 0.00% 0.00% 0.00% 6.54% -
  Horiz. % 106.53% 106.54% 106.54% 106.54% 106.54% 106.54% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
NP Margin 7.78 % 7.30 % 5.64 % 9.13 % 6.43 % 8.26 % 7.11 % 1.58%
  YoY % 6.58% 29.43% -38.23% 41.99% -22.15% 16.17% -
  Horiz. % 109.42% 102.67% 79.32% 128.41% 90.44% 116.17% 100.00%
ROE 11.98 % 12.66 % 10.94 % 14.76 % 10.87 % 10.53 % 14.08 % -2.77%
  YoY % -5.37% 15.72% -25.88% 35.79% 3.23% -25.21% -
  Horiz. % 85.09% 89.91% 77.70% 104.83% 77.20% 74.79% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
RPS 202.60 208.22 221.56 165.33 153.01 109.32 159.03 4.30%
  YoY % -2.70% -6.02% 34.01% 8.05% 39.97% -31.26% -
  Horiz. % 127.40% 130.93% 139.32% 103.96% 96.21% 68.74% 100.00%
EPS 15.45 15.32 12.03 15.05 9.78 8.95 11.08 5.95%
  YoY % 0.85% 27.35% -20.07% 53.89% 9.27% -19.22% -
  Horiz. % 139.44% 138.27% 108.57% 135.83% 88.27% 80.78% 100.00%
DPS 7.00 5.00 4.00 4.00 4.00 3.00 3.50 12.81%
  YoY % 40.00% 25.00% 0.00% 0.00% 33.33% -14.29% -
  Horiz. % 200.00% 142.86% 114.29% 114.29% 114.29% 85.71% 100.00%
NAPS 1.2900 1.2100 1.1000 1.0200 0.9000 0.8500 0.8000 8.66%
  YoY % 6.61% 10.00% 7.84% 13.33% 5.88% 6.25% -
  Horiz. % 161.25% 151.25% 137.50% 127.50% 112.50% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
RPS 202.60 208.22 221.56 165.33 153.01 109.32 149.27 5.46%
  YoY % -2.70% -6.02% 34.01% 8.05% 39.97% -26.76% -
  Horiz. % 135.73% 139.49% 148.43% 110.76% 102.51% 73.24% 100.00%
EPS 15.45 15.32 12.03 15.05 9.78 8.95 10.57 6.82%
  YoY % 0.85% 27.35% -20.07% 53.89% 9.27% -15.33% -
  Horiz. % 146.17% 144.94% 113.81% 142.38% 92.53% 84.67% 100.00%
DPS 7.00 5.00 4.00 4.00 4.00 3.00 3.29 14.03%
  YoY % 40.00% 25.00% 0.00% 0.00% 33.33% -8.81% -
  Horiz. % 212.77% 151.98% 121.58% 121.58% 121.58% 91.19% 100.00%
NAPS 1.2900 1.2100 1.1000 1.0200 0.9000 0.8500 0.7509 9.87%
  YoY % 6.61% 10.00% 7.84% 13.33% 5.88% 13.20% -
  Horiz. % 171.79% 161.14% 146.49% 135.84% 119.86% 113.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 -
Price 1.3000 1.7600 1.3200 1.2100 1.4800 0.7050 0.6700 -
P/RPS 0.64 0.85 0.60 0.73 0.97 0.64 0.42 7.60%
  YoY % -24.71% 41.67% -17.81% -24.74% 51.56% 52.38% -
  Horiz. % 152.38% 202.38% 142.86% 173.81% 230.95% 152.38% 100.00%
P/EPS 8.41 11.49 10.97 8.04 15.13 7.88 5.95 6.20%
  YoY % -26.81% 4.74% 36.44% -46.86% 92.01% 32.44% -
  Horiz. % 141.34% 193.11% 184.37% 135.13% 254.29% 132.44% 100.00%
EY 11.88 8.71 9.11 12.44 6.61 12.70 16.81 -5.86%
  YoY % 36.39% -4.39% -26.77% 88.20% -47.95% -24.45% -
  Horiz. % 70.67% 51.81% 54.19% 74.00% 39.32% 75.55% 100.00%
DY 5.38 2.84 3.03 3.31 2.70 4.26 5.22 0.53%
  YoY % 89.44% -6.27% -8.46% 22.59% -36.62% -18.39% -
  Horiz. % 103.07% 54.41% 58.05% 63.41% 51.72% 81.61% 100.00%
P/NAPS 1.01 1.45 1.20 1.19 1.64 0.83 0.84 3.26%
  YoY % -30.34% 20.83% 0.84% -27.44% 97.59% -1.19% -
  Horiz. % 120.24% 172.62% 142.86% 141.67% 195.24% 98.81% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
Date 23/11/18 23/11/17 23/11/16 25/11/15 25/11/14 26/11/13 27/02/13 -
Price 1.3800 1.7000 1.2600 1.1200 1.4100 0.9600 0.6600 -
P/RPS 0.68 0.82 0.57 0.68 0.92 0.88 0.42 8.74%
  YoY % -17.07% 43.86% -16.18% -26.09% 4.55% 109.52% -
  Horiz. % 161.90% 195.24% 135.71% 161.90% 219.05% 209.52% 100.00%
P/EPS 8.93 11.09 10.47 7.44 14.41 10.73 5.86 7.60%
  YoY % -19.48% 5.92% 40.73% -48.37% 34.30% 83.11% -
  Horiz. % 152.39% 189.25% 178.67% 126.96% 245.90% 183.11% 100.00%
EY 11.20 9.01 9.55 13.44 6.94 9.32 17.07 -7.07%
  YoY % 24.31% -5.65% -28.94% 93.66% -25.54% -45.40% -
  Horiz. % 65.61% 52.78% 55.95% 78.73% 40.66% 54.60% 100.00%
DY 5.07 2.94 3.17 3.57 2.84 3.13 5.30 -0.77%
  YoY % 72.45% -7.26% -11.20% 25.70% -9.27% -40.94% -
  Horiz. % 95.66% 55.47% 59.81% 67.36% 53.58% 59.06% 100.00%
P/NAPS 1.07 1.40 1.15 1.10 1.57 1.13 0.83 4.52%
  YoY % -23.57% 21.74% 4.55% -29.94% 38.94% 36.14% -
  Horiz. % 128.92% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.860.00 
 UCREST 0.1350.00 
 PINEAPP 0.3550.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers