Highlights

[EITA] YoY Annual (Unaudited) Result on 2012-12-31 [#4]

Stock [EITA]: EITA RESOURCES BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend YoY -     9.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10  -  CAGR
Revenue 214,930 198,910 142,116 194,052 151,318 163,719  -  5.90%
  YoY % 8.05% 39.96% -26.76% 28.24% -7.57% - -
  Horiz. % 131.28% 121.49% 86.80% 118.53% 92.43% 100.00% -
PBT 27,478 17,426 15,663 18,553 16,894 20,329  -  6.55%
  YoY % 57.68% 11.26% -15.58% 9.82% -16.90% - -
  Horiz. % 135.17% 85.72% 77.05% 91.26% 83.10% 100.00% -
Tax -7,845 -4,633 -3,920 -4,760 -4,219 -4,710  -  11.34%
  YoY % -69.33% -18.19% 17.65% -12.82% 10.42% - -
  Horiz. % 166.56% 98.37% 83.23% 101.06% 89.58% 100.00% -
NP 19,633 12,793 11,743 13,793 12,675 15,619  -  4.93%
  YoY % 53.47% 8.94% -14.86% 8.82% -18.85% - -
  Horiz. % 125.70% 81.91% 75.18% 88.31% 81.15% 100.00% -
NP to SH 19,570 12,720 11,636 13,747 12,512 15,577  -  4.92%
  YoY % 53.85% 9.32% -15.36% 9.87% -19.68% - -
  Horiz. % 125.63% 81.66% 74.70% 88.25% 80.32% 100.00% -
Tax Rate 28.55 % 26.59 % 25.03 % 25.66 % 24.97 % 23.17 %  -  % 4.49%
  YoY % 7.37% 6.23% -2.46% 2.76% 7.77% - -
  Horiz. % 123.22% 114.76% 108.03% 110.75% 107.77% 100.00% -
Total Cost 195,297 186,117 130,373 180,259 138,643 148,100  -  6.00%
  YoY % 4.93% 42.76% -27.67% 30.02% -6.39% - -
  Horiz. % 131.87% 125.67% 88.03% 121.71% 93.61% 100.00% -
Net Worth 132,599 116,999 110,500 97,620 64,185 63,121  -  16.91%
  YoY % 13.33% 5.88% 13.19% 52.09% 1.69% - -
  Horiz. % 210.07% 185.36% 175.06% 154.66% 101.69% 100.00% -
Dividend
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10  -  CAGR
Div 5,200 5,200 3,900 4,270 3,209 17,866  -  -22.88%
  YoY % 0.00% 33.33% -8.68% 33.08% -82.04% - -
  Horiz. % 29.10% 29.10% 21.83% 23.90% 17.96% 100.00% -
Div Payout % 26.57 % 40.88 % 33.52 % 31.07 % 25.65 % 114.70 %  -  % -26.50%
  YoY % -35.00% 21.96% 7.89% 21.13% -77.64% - -
  Horiz. % 23.16% 35.64% 29.22% 27.09% 22.36% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10  -  CAGR
Net Worth 132,599 116,999 110,500 97,620 64,185 63,121  -  16.91%
  YoY % 13.33% 5.88% 13.19% 52.09% 1.69% - -
  Horiz. % 210.07% 185.36% 175.06% 154.66% 101.69% 100.00% -
NOSH 130,000 130,000 130,000 122,025 106,976 106,984  -  4.19%
  YoY % 0.00% 0.00% 6.54% 14.07% -0.01% - -
  Horiz. % 121.51% 121.51% 121.51% 114.06% 99.99% 100.00% -
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10  -  CAGR
NP Margin 9.13 % 6.43 % 8.26 % 7.11 % 8.38 % 9.54 %  -  % -0.92%
  YoY % 41.99% -22.15% 16.17% -15.16% -12.16% - -
  Horiz. % 95.70% 67.40% 86.58% 74.53% 87.84% 100.00% -
ROE 14.76 % 10.87 % 10.53 % 14.08 % 19.49 % 24.68 %  -  % -10.26%
  YoY % 35.79% 3.23% -25.21% -27.76% -21.03% - -
  Horiz. % 59.81% 44.04% 42.67% 57.05% 78.97% 100.00% -
Per Share
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10  -  CAGR
RPS 165.33 153.01 109.32 159.03 141.45 153.03  -  1.64%
  YoY % 8.05% 39.97% -31.26% 12.43% -7.57% - -
  Horiz. % 108.04% 99.99% 71.44% 103.92% 92.43% 100.00% -
EPS 15.05 9.78 8.95 11.08 10.09 14.56  -  0.70%
  YoY % 53.89% 9.27% -19.22% 9.81% -30.70% - -
  Horiz. % 103.37% 67.17% 61.47% 76.10% 69.30% 100.00% -
DPS 4.00 4.00 3.00 3.50 3.00 16.70  -  -25.98%
  YoY % 0.00% 33.33% -14.29% 16.67% -82.04% - -
  Horiz. % 23.95% 23.95% 17.96% 20.96% 17.96% 100.00% -
NAPS 1.0200 0.9000 0.8500 0.8000 0.6000 0.5900  -  12.21%
  YoY % 13.33% 5.88% 6.25% 33.33% 1.69% - -
  Horiz. % 172.88% 152.54% 144.07% 135.59% 101.69% 100.00% -
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10  -  CAGR
RPS 165.33 153.01 109.32 149.27 116.40 125.94  -  5.90%
  YoY % 8.05% 39.97% -26.76% 28.24% -7.58% - -
  Horiz. % 131.28% 121.49% 86.80% 118.52% 92.42% 100.00% -
EPS 15.05 9.78 8.95 10.57 9.62 11.98  -  4.92%
  YoY % 53.89% 9.27% -15.33% 9.88% -19.70% - -
  Horiz. % 125.63% 81.64% 74.71% 88.23% 80.30% 100.00% -
DPS 4.00 4.00 3.00 3.29 2.47 13.74  -  -22.88%
  YoY % 0.00% 33.33% -8.81% 33.20% -82.02% - -
  Horiz. % 29.11% 29.11% 21.83% 23.94% 17.98% 100.00% -
NAPS 1.0200 0.9000 0.8500 0.7509 0.4937 0.4855  -  16.91%
  YoY % 13.33% 5.88% 13.20% 52.10% 1.69% - -
  Horiz. % 210.09% 185.38% 175.08% 154.67% 101.69% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10  -  CAGR
Date 30/09/15 30/09/14 30/09/13 31/12/12 - -  -  -
Price 1.2100 1.4800 0.7050 0.6700 0.0000 0.0000  -  -
P/RPS 0.73 0.97 0.64 0.42 0.00 0.00  -  -
  YoY % -24.74% 51.56% 52.38% 0.00% 0.00% - -
  Horiz. % 173.81% 230.95% 152.38% 100.00% - - -
P/EPS 8.04 15.13 7.88 5.95 0.00 0.00  -  -
  YoY % -46.86% 92.01% 32.44% 0.00% 0.00% - -
  Horiz. % 135.13% 254.29% 132.44% 100.00% - - -
EY 12.44 6.61 12.70 16.81 0.00 0.00  -  -
  YoY % 88.20% -47.95% -24.45% 0.00% 0.00% - -
  Horiz. % 74.00% 39.32% 75.55% 100.00% - - -
DY 3.31 2.70 4.26 5.22 0.00 0.00  -  -
  YoY % 22.59% -36.62% -18.39% 0.00% 0.00% - -
  Horiz. % 63.41% 51.72% 81.61% 100.00% - - -
P/NAPS 1.19 1.64 0.83 0.84 0.00 0.00  -  -
  YoY % -27.44% 97.59% -1.19% 0.00% 0.00% - -
  Horiz. % 141.67% 195.24% 98.81% 100.00% - - -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10  -  CAGR
Date 25/11/15 25/11/14 26/11/13 27/02/13 - -  -  -
Price 1.1200 1.4100 0.9600 0.6600 0.0000 0.0000  -  -
P/RPS 0.68 0.92 0.88 0.42 0.00 0.00  -  -
  YoY % -26.09% 4.55% 109.52% 0.00% 0.00% - -
  Horiz. % 161.90% 219.05% 209.52% 100.00% - - -
P/EPS 7.44 14.41 10.73 5.86 0.00 0.00  -  -
  YoY % -48.37% 34.30% 83.11% 0.00% 0.00% - -
  Horiz. % 126.96% 245.90% 183.11% 100.00% - - -
EY 13.44 6.94 9.32 17.07 0.00 0.00  -  -
  YoY % 93.66% -25.54% -45.40% 0.00% 0.00% - -
  Horiz. % 78.73% 40.66% 54.60% 100.00% - - -
DY 3.57 2.84 3.13 5.30 0.00 0.00  -  -
  YoY % 25.70% -9.27% -40.94% 0.00% 0.00% - -
  Horiz. % 67.36% 53.58% 59.06% 100.00% - - -
P/NAPS 1.10 1.57 1.13 0.83 0.00 0.00  -  -
  YoY % -29.94% 38.94% 36.14% 0.00% 0.00% - -
  Horiz. % 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.
 


 

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 
Partners & Brokers