Highlights

[EATECH] YoY Annualized Quarter Result on 2020-06-30 [#2]

Stock [EATECH]: EA TECHNIQUE (M) BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     42.91%    YoY -     -24.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 363,016 265,544 265,898 419,838 481,848 564,342 153,398 15.42%
  YoY % 36.71% -0.13% -36.67% -12.87% -14.62% 267.89% -
  Horiz. % 236.65% 173.11% 173.34% 273.69% 314.12% 367.89% 100.00%
PBT 26,302 34,936 201,290 -196,740 19,316 60,272 18,712 5.83%
  YoY % -24.71% -82.64% 202.31% -1,118.53% -67.95% 222.10% -
  Horiz. % 140.56% 186.70% 1,075.73% -1,051.41% 103.23% 322.10% 100.00%
Tax 0 -60 -566 -438 -10,058 -15,128 -5,404 -
  YoY % 0.00% 89.40% -29.22% 95.65% 33.51% -179.94% -
  Horiz. % -0.00% 1.11% 10.47% 8.11% 186.12% 279.94% 100.00%
NP 26,302 34,876 200,724 -197,178 9,258 45,144 13,308 12.01%
  YoY % -24.58% -82.62% 201.80% -2,229.81% -79.49% 239.22% -
  Horiz. % 197.64% 262.07% 1,508.30% -1,481.65% 69.57% 339.22% 100.00%
NP to SH 26,302 34,876 200,724 -197,178 9,258 45,144 13,308 12.01%
  YoY % -24.58% -82.62% 201.80% -2,229.81% -79.49% 239.22% -
  Horiz. % 197.64% 262.07% 1,508.30% -1,481.65% 69.57% 339.22% 100.00%
Tax Rate - % 0.17 % 0.28 % - % 52.07 % 25.10 % 28.88 % -
  YoY % 0.00% -39.29% 0.00% 0.00% 107.45% -13.09% -
  Horiz. % 0.00% 0.59% 0.97% 0.00% 180.30% 86.91% 100.00%
Total Cost 336,714 230,668 65,174 617,016 472,590 519,198 140,090 15.72%
  YoY % 45.97% 253.93% -89.44% 30.56% -8.98% 270.62% -
  Horiz. % 240.36% 164.66% 46.52% 440.44% 337.35% 370.62% 100.00%
Net Worth 286,470 241,919 252,000 176,399 0 287,279 - -
  YoY % 18.42% -4.00% 42.86% 0.00% 0.00% 0.00% -
  Horiz. % 99.72% 84.21% 87.72% 61.40% 0.00% 100.00% -
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 286,470 241,919 252,000 176,399 0 287,279 - -
  YoY % 18.42% -4.00% 42.86% 0.00% 0.00% 0.00% -
  Horiz. % 99.72% 84.21% 87.72% 61.40% 0.00% 100.00% -
NOSH 530,500 504,000 504,000 504,000 504,000 504,000 390,000 5.26%
  YoY % 5.26% 0.00% 0.00% 0.00% 0.00% 29.23% -
  Horiz. % 136.03% 129.23% 129.23% 129.23% 129.23% 129.23% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.25 % 13.13 % 75.49 % -46.97 % 1.92 % 8.00 % 8.68 % -2.95%
  YoY % -44.78% -82.61% 260.72% -2,546.35% -76.00% -7.83% -
  Horiz. % 83.53% 151.27% 869.70% -541.13% 22.12% 92.17% 100.00%
ROE 9.18 % 14.42 % 79.65 % -111.78 % - % 15.71 % - % -
  YoY % -36.34% -81.90% 171.26% 0.00% 0.00% 0.00% -
  Horiz. % 58.43% 91.79% 507.00% -711.52% 0.00% 100.00% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 68.43 52.69 52.76 83.30 95.60 111.97 39.33 9.66%
  YoY % 29.87% -0.13% -36.66% -12.87% -14.62% 184.69% -
  Horiz. % 173.99% 133.97% 134.15% 211.80% 243.07% 284.69% 100.00%
EPS 4.96 6.92 39.82 -39.12 1.84 8.96 3.42 6.39%
  YoY % -28.32% -82.62% 201.79% -2,226.09% -79.46% 161.99% -
  Horiz. % 145.03% 202.34% 1,164.33% -1,143.86% 53.80% 261.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5400 0.4800 0.5000 0.3500 0.0000 0.5700 - -
  YoY % 12.50% -4.00% 42.86% 0.00% 0.00% 0.00% -
  Horiz. % 94.74% 84.21% 87.72% 61.40% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 530,500
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 68.43 50.06 50.12 79.14 90.83 106.38 28.92 15.42%
  YoY % 36.70% -0.12% -36.67% -12.87% -14.62% 267.84% -
  Horiz. % 236.62% 173.10% 173.31% 273.65% 314.07% 367.84% 100.00%
EPS 4.96 6.57 37.84 -37.17 1.75 8.51 2.51 12.01%
  YoY % -24.51% -82.64% 201.80% -2,224.00% -79.44% 239.04% -
  Horiz. % 197.61% 261.75% 1,507.57% -1,480.88% 69.72% 339.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5400 0.4560 0.4750 0.3325 0.0000 0.5415 - -
  YoY % 18.42% -4.00% 42.86% 0.00% 0.00% 0.00% -
  Horiz. % 99.72% 84.21% 87.72% 61.40% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 - -
Price 0.3500 0.4350 0.4100 0.4150 1.0300 1.0600 0.0000 -
P/RPS 0.51 0.83 0.78 0.50 1.08 0.95 0.00 -
  YoY % -38.55% 6.41% 56.00% -53.70% 13.68% 0.00% -
  Horiz. % 53.68% 87.37% 82.11% 52.63% 113.68% 100.00% -
P/EPS 7.06 6.29 1.03 -1.06 56.07 11.83 0.00 -
  YoY % 12.24% 510.68% 197.17% -101.89% 373.96% 0.00% -
  Horiz. % 59.68% 53.17% 8.71% -8.96% 473.96% 100.00% -
EY 14.17 15.91 97.14 -94.27 1.78 8.45 0.00 -
  YoY % -10.94% -83.62% 203.04% -5,396.07% -78.93% 0.00% -
  Horiz. % 167.69% 188.28% 1,149.59% -1,115.62% 21.07% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.65 0.91 0.82 1.19 0.00 1.86 0.00 -
  YoY % -28.57% 10.98% -31.09% 0.00% 0.00% 0.00% -
  Horiz. % 34.95% 48.92% 44.09% 63.98% 0.00% 100.00% -
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 28/08/18 22/08/17 30/08/16 14/08/15 - -
Price 0.3650 0.4150 0.3950 0.3850 0.7800 1.1400 0.0000 -
P/RPS 0.53 0.79 0.75 0.46 0.82 1.02 0.00 -
  YoY % -32.91% 5.33% 63.04% -43.90% -19.61% 0.00% -
  Horiz. % 51.96% 77.45% 73.53% 45.10% 80.39% 100.00% -
P/EPS 7.36 6.00 0.99 -0.98 42.46 12.73 0.00 -
  YoY % 22.67% 506.06% 201.02% -102.31% 233.54% 0.00% -
  Horiz. % 57.82% 47.13% 7.78% -7.70% 333.54% 100.00% -
EY 13.58 16.67 100.83 -101.62 2.36 7.86 0.00 -
  YoY % -18.54% -83.47% 199.22% -4,405.93% -69.97% 0.00% -
  Horiz. % 172.77% 212.09% 1,282.82% -1,292.88% 30.03% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.68 0.86 0.79 1.10 0.00 2.00 0.00 -
  YoY % -20.93% 8.86% -28.18% 0.00% 0.00% 0.00% -
  Horiz. % 34.00% 43.00% 39.50% 55.00% 0.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS