Highlights

[EITA] YoY Annual (Unaudited) Result on 2011-12-31 [#4]

Stock [EITA]: EITA RESOURCES BHD
Announcement Date 04-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend YoY -     -19.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/09/14 30/09/13 31/12/12 31/12/11 31/12/10  -   -  CAGR
Revenue 198,910 142,116 194,052 151,318 163,719  -   -  5.33%
  YoY % 39.96% -26.76% 28.24% -7.57% - - -
  Horiz. % 121.49% 86.80% 118.53% 92.43% 100.00% - -
PBT 17,426 15,663 18,553 16,894 20,329  -   -  -4.02%
  YoY % 11.26% -15.58% 9.82% -16.90% - - -
  Horiz. % 85.72% 77.05% 91.26% 83.10% 100.00% - -
Tax -4,633 -3,920 -4,760 -4,219 -4,710  -   -  -0.44%
  YoY % -18.19% 17.65% -12.82% 10.42% - - -
  Horiz. % 98.37% 83.23% 101.06% 89.58% 100.00% - -
NP 12,793 11,743 13,793 12,675 15,619  -   -  -5.18%
  YoY % 8.94% -14.86% 8.82% -18.85% - - -
  Horiz. % 81.91% 75.18% 88.31% 81.15% 100.00% - -
NP to SH 12,720 11,636 13,747 12,512 15,577  -   -  -5.26%
  YoY % 9.32% -15.36% 9.87% -19.68% - - -
  Horiz. % 81.66% 74.70% 88.25% 80.32% 100.00% - -
Tax Rate 26.59 % 25.03 % 25.66 % 24.97 % 23.17 %  -  %  -  % 3.74%
  YoY % 6.23% -2.46% 2.76% 7.77% - - -
  Horiz. % 114.76% 108.03% 110.75% 107.77% 100.00% - -
Total Cost 186,117 130,373 180,259 138,643 148,100  -   -  6.28%
  YoY % 42.76% -27.67% 30.02% -6.39% - - -
  Horiz. % 125.67% 88.03% 121.71% 93.61% 100.00% - -
Net Worth 116,999 110,500 97,620 64,185 63,121  -   -  17.88%
  YoY % 5.88% 13.19% 52.09% 1.69% - - -
  Horiz. % 185.36% 175.06% 154.66% 101.69% 100.00% - -
Dividend
30/09/14 30/09/13 31/12/12 31/12/11 31/12/10  -   -  CAGR
Div 5,200 3,900 4,270 3,209 17,866  -   -  -28.04%
  YoY % 33.33% -8.68% 33.08% -82.04% - - -
  Horiz. % 29.10% 21.83% 23.90% 17.96% 100.00% - -
Div Payout % 40.88 % 33.52 % 31.07 % 25.65 % 114.70 %  -  %  -  % -24.05%
  YoY % 21.96% 7.89% 21.13% -77.64% - - -
  Horiz. % 35.64% 29.22% 27.09% 22.36% 100.00% - -
Equity
30/09/14 30/09/13 31/12/12 31/12/11 31/12/10  -   -  CAGR
Net Worth 116,999 110,500 97,620 64,185 63,121  -   -  17.88%
  YoY % 5.88% 13.19% 52.09% 1.69% - - -
  Horiz. % 185.36% 175.06% 154.66% 101.69% 100.00% - -
NOSH 130,000 130,000 122,025 106,976 106,984  -   -  5.33%
  YoY % 0.00% 6.54% 14.07% -0.01% - - -
  Horiz. % 121.51% 121.51% 114.06% 99.99% 100.00% - -
Ratio Analysis
30/09/14 30/09/13 31/12/12 31/12/11 31/12/10  -   -  CAGR
NP Margin 6.43 % 8.26 % 7.11 % 8.38 % 9.54 %  -  %  -  % -9.98%
  YoY % -22.15% 16.17% -15.16% -12.16% - - -
  Horiz. % 67.40% 86.58% 74.53% 87.84% 100.00% - -
ROE 10.87 % 10.53 % 14.08 % 19.49 % 24.68 %  -  %  -  % -19.64%
  YoY % 3.23% -25.21% -27.76% -21.03% - - -
  Horiz. % 44.04% 42.67% 57.05% 78.97% 100.00% - -
Per Share
30/09/14 30/09/13 31/12/12 31/12/11 31/12/10  -   -  CAGR
RPS 153.01 109.32 159.03 141.45 153.03  -   -  -0.00%
  YoY % 39.97% -31.26% 12.43% -7.57% - - -
  Horiz. % 99.99% 71.44% 103.92% 92.43% 100.00% - -
EPS 9.78 8.95 11.08 10.09 14.56  -   -  -10.07%
  YoY % 9.27% -19.22% 9.81% -30.70% - - -
  Horiz. % 67.17% 61.47% 76.10% 69.30% 100.00% - -
DPS 4.00 3.00 3.50 3.00 16.70  -   -  -31.68%
  YoY % 33.33% -14.29% 16.67% -82.04% - - -
  Horiz. % 23.95% 17.96% 20.96% 17.96% 100.00% - -
NAPS 0.9000 0.8500 0.8000 0.6000 0.5900  -   -  11.92%
  YoY % 5.88% 6.25% 33.33% 1.69% - - -
  Horiz. % 152.54% 144.07% 135.59% 101.69% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/14 30/09/13 31/12/12 31/12/11 31/12/10  -   -  CAGR
RPS 153.01 109.32 149.27 116.40 125.94  -   -  5.33%
  YoY % 39.97% -26.76% 28.24% -7.58% - - -
  Horiz. % 121.49% 86.80% 118.52% 92.42% 100.00% - -
EPS 9.78 8.95 10.57 9.62 11.98  -   -  -5.27%
  YoY % 9.27% -15.33% 9.88% -19.70% - - -
  Horiz. % 81.64% 74.71% 88.23% 80.30% 100.00% - -
DPS 4.00 3.00 3.29 2.47 13.74  -   -  -28.04%
  YoY % 33.33% -8.81% 33.20% -82.02% - - -
  Horiz. % 29.11% 21.83% 23.94% 17.98% 100.00% - -
NAPS 0.9000 0.8500 0.7509 0.4937 0.4855  -   -  17.89%
  YoY % 5.88% 13.20% 52.10% 1.69% - - -
  Horiz. % 185.38% 175.08% 154.67% 101.69% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 31/12/12 31/12/11 31/12/10  -   -  CAGR
Date 30/09/14 30/09/13 31/12/12 - -  -   -  -
Price 1.4800 0.7050 0.6700 0.0000 0.0000  -   -  -
P/RPS 0.97 0.64 0.42 0.00 0.00  -   -  -
  YoY % 51.56% 52.38% 0.00% 0.00% - - -
  Horiz. % 230.95% 152.38% 100.00% - - - -
P/EPS 15.13 7.88 5.95 0.00 0.00  -   -  -
  YoY % 92.01% 32.44% 0.00% 0.00% - - -
  Horiz. % 254.29% 132.44% 100.00% - - - -
EY 6.61 12.70 16.81 0.00 0.00  -   -  -
  YoY % -47.95% -24.45% 0.00% 0.00% - - -
  Horiz. % 39.32% 75.55% 100.00% - - - -
DY 2.70 4.26 5.22 0.00 0.00  -   -  -
  YoY % -36.62% -18.39% 0.00% 0.00% - - -
  Horiz. % 51.72% 81.61% 100.00% - - - -
P/NAPS 1.64 0.83 0.84 0.00 0.00  -   -  -
  YoY % 97.59% -1.19% 0.00% 0.00% - - -
  Horiz. % 195.24% 98.81% 100.00% - - - -
Price Multiplier on Announcement Date
30/09/14 30/09/13 31/12/12 31/12/11 31/12/10  -   -  CAGR
Date 25/11/14 26/11/13 27/02/13 - -  -   -  -
Price 1.4100 0.9600 0.6600 0.0000 0.0000  -   -  -
P/RPS 0.92 0.88 0.42 0.00 0.00  -   -  -
  YoY % 4.55% 109.52% 0.00% 0.00% - - -
  Horiz. % 219.05% 209.52% 100.00% - - - -
P/EPS 14.41 10.73 5.86 0.00 0.00  -   -  -
  YoY % 34.30% 83.11% 0.00% 0.00% - - -
  Horiz. % 245.90% 183.11% 100.00% - - - -
EY 6.94 9.32 17.07 0.00 0.00  -   -  -
  YoY % -25.54% -45.40% 0.00% 0.00% - - -
  Horiz. % 40.66% 54.60% 100.00% - - - -
DY 2.84 3.13 5.30 0.00 0.00  -   -  -
  YoY % -9.27% -40.94% 0.00% 0.00% - - -
  Horiz. % 53.58% 59.06% 100.00% - - - -
P/NAPS 1.57 1.13 0.83 0.00 0.00  -   -  -
  YoY % 38.94% 36.14% 0.00% 0.00% - - -
  Horiz. % 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. SCOMIES CEO BUYING SCOMI ENERGY SHARES WITH HIS OWN MONEY SPEAK VOLUME, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 光纤化(FIBERISATION),高速網路 (HSBB)和 家用光纤(LAST MILE FTTH)须要OPCOM的参于- Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Stocks on Radar - KNM Group (7164) AmInvest Research Reports
8. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
Partners & Brokers