Highlights

[EITA] YoY Quarter Result on 2020-09-30 [#4]

Stock [EITA]: EITA RESOURCES BHD
Announcement Date 20-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2020
Quarter 30-Sep-2020  [#4]
Profit Trend QoQ -     133.55%    YoY -     -27.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 78,556 105,227 63,975 60,160 60,633 58,506 43,141 10.49%
  YoY % -25.35% 64.48% 6.34% -0.78% 3.64% 35.62% -
  Horiz. % 182.09% 243.91% 148.29% 139.45% 140.55% 135.62% 100.00%
PBT 6,391 7,834 8,109 2,813 2,804 13,268 4,343 6.64%
  YoY % -18.42% -3.39% 188.27% 0.32% -78.87% 205.50% -
  Horiz. % 147.16% 180.38% 186.71% 64.77% 64.56% 305.50% 100.00%
Tax -2,057 -1,197 -2,270 -750 -593 -4,302 -1,186 9.60%
  YoY % -71.85% 47.27% -202.67% -26.48% 86.22% -262.73% -
  Horiz. % 173.44% 100.93% 191.40% 63.24% 50.00% 362.73% 100.00%
NP 4,334 6,637 5,839 2,063 2,211 8,966 3,157 5.42%
  YoY % -34.70% 13.67% 183.03% -6.69% -75.34% 184.00% -
  Horiz. % 137.28% 210.23% 184.95% 65.35% 70.03% 284.00% 100.00%
NP to SH 4,232 5,846 5,817 2,204 1,828 8,971 3,125 5.18%
  YoY % -27.61% 0.50% 163.93% 20.57% -79.62% 187.07% -
  Horiz. % 135.42% 187.07% 186.14% 70.53% 58.50% 287.07% 100.00%
Tax Rate 32.19 % 15.28 % 27.99 % 26.66 % 21.15 % 32.42 % 27.31 % 2.78%
  YoY % 110.67% -45.41% 4.99% 26.05% -34.76% 18.71% -
  Horiz. % 117.87% 55.95% 102.49% 97.62% 77.44% 118.71% 100.00%
Total Cost 74,222 98,590 58,136 58,097 58,422 49,540 39,984 10.85%
  YoY % -24.72% 69.59% 0.07% -0.56% 17.93% 23.90% -
  Horiz. % 185.63% 246.57% 145.40% 145.30% 146.11% 123.90% 100.00%
Net Worth 184,594 172,854 167,694 157,300 143,000 132,599 116,999 7.89%
  YoY % 6.79% 3.08% 6.61% 10.00% 7.84% 13.33% -
  Horiz. % 157.77% 147.74% 143.33% 134.44% 122.22% 113.33% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 3,899 3,898 3,899 3,900 2,600 2,600 2,600 6.98%
  YoY % 0.02% -0.02% -0.00% 50.00% 0.00% 0.00% -
  Horiz. % 150.00% 149.96% 150.00% 150.00% 100.00% 100.00% 100.00%
Div Payout % 92.15 % 66.69 % 67.04 % 176.95 % 142.23 % 28.98 % 83.20 % 1.72%
  YoY % 38.18% -0.52% -62.11% 24.41% 390.79% -65.17% -
  Horiz. % 110.76% 80.16% 80.58% 212.68% 170.95% 34.83% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 184,594 172,854 167,694 157,300 143,000 132,599 116,999 7.89%
  YoY % 6.79% 3.08% 6.61% 10.00% 7.84% 13.33% -
  Horiz. % 157.77% 147.74% 143.33% 134.44% 122.22% 113.33% 100.00%
NOSH 129,996 129,966 129,996 130,000 130,000 130,000 130,000 -0.00%
  YoY % 0.02% -0.02% -0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 99.97% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.52 % 6.31 % 9.13 % 3.43 % 3.65 % 15.32 % 7.32 % -4.59%
  YoY % -12.52% -30.89% 166.18% -6.03% -76.17% 109.29% -
  Horiz. % 75.41% 86.20% 124.73% 46.86% 49.86% 209.29% 100.00%
ROE 2.29 % 3.38 % 3.47 % 1.40 % 1.28 % 6.77 % 2.67 % -2.52%
  YoY % -32.25% -2.59% 147.86% 9.38% -81.09% 153.56% -
  Horiz. % 85.77% 126.59% 129.96% 52.43% 47.94% 253.56% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 60.43 80.97 49.21 46.28 46.64 45.00 33.19 10.49%
  YoY % -25.37% 64.54% 6.33% -0.77% 3.64% 35.58% -
  Horiz. % 182.07% 243.96% 148.27% 139.44% 140.52% 135.58% 100.00%
EPS 3.26 4.50 4.47 1.70 1.41 6.90 2.40 5.23%
  YoY % -27.56% 0.67% 162.94% 20.57% -79.57% 187.50% -
  Horiz. % 135.83% 187.50% 186.25% 70.83% 58.75% 287.50% 100.00%
DPS 3.00 3.00 3.00 3.00 2.00 2.00 2.00 6.98%
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 100.00% 100.00% 100.00%
NAPS 1.4200 1.3300 1.2900 1.2100 1.1000 1.0200 0.9000 7.89%
  YoY % 6.77% 3.10% 6.61% 10.00% 7.84% 13.33% -
  Horiz. % 157.78% 147.78% 143.33% 134.44% 122.22% 113.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 60.43 80.94 49.21 46.28 46.64 45.00 33.19 10.49%
  YoY % -25.34% 64.48% 6.33% -0.77% 3.64% 35.58% -
  Horiz. % 182.07% 243.87% 148.27% 139.44% 140.52% 135.58% 100.00%
EPS 3.26 4.50 4.47 1.70 1.41 6.90 2.40 5.23%
  YoY % -27.56% 0.67% 162.94% 20.57% -79.57% 187.50% -
  Horiz. % 135.83% 187.50% 186.25% 70.83% 58.75% 287.50% 100.00%
DPS 3.00 3.00 3.00 3.00 2.00 2.00 2.00 6.98%
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 100.00% 100.00% 100.00%
NAPS 1.4200 1.3297 1.2900 1.2100 1.1000 1.0200 0.9000 7.89%
  YoY % 6.79% 3.08% 6.61% 10.00% 7.84% 13.33% -
  Horiz. % 157.78% 147.74% 143.33% 134.44% 122.22% 113.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.2500 1.3600 1.3000 1.7600 1.3200 1.2100 1.4800 -
P/RPS 2.07 1.68 2.64 3.80 2.83 2.69 4.46 -12.00%
  YoY % 23.21% -36.36% -30.53% 34.28% 5.20% -39.69% -
  Horiz. % 46.41% 37.67% 59.19% 85.20% 63.45% 60.31% 100.00%
P/EPS 38.40 30.23 29.05 103.81 93.87 17.53 61.57 -7.56%
  YoY % 27.03% 4.06% -72.02% 10.59% 435.48% -71.53% -
  Horiz. % 62.37% 49.10% 47.18% 168.60% 152.46% 28.47% 100.00%
EY 2.60 3.31 3.44 0.96 1.07 5.70 1.62 8.20%
  YoY % -21.45% -3.78% 258.33% -10.28% -81.23% 251.85% -
  Horiz. % 160.49% 204.32% 212.35% 59.26% 66.05% 351.85% 100.00%
DY 2.40 2.21 2.31 1.70 1.52 1.65 1.35 10.05%
  YoY % 8.60% -4.33% 35.88% 11.84% -7.88% 22.22% -
  Horiz. % 177.78% 163.70% 171.11% 125.93% 112.59% 122.22% 100.00%
P/NAPS 0.88 1.02 1.01 1.45 1.20 1.19 1.64 -9.85%
  YoY % -13.73% 0.99% -30.34% 20.83% 0.84% -27.44% -
  Horiz. % 53.66% 62.20% 61.59% 88.41% 73.17% 72.56% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 25/11/19 23/11/18 23/11/17 23/11/16 25/11/15 25/11/14 -
Price 1.7500 1.5100 1.3800 1.7000 1.2600 1.1200 1.4100 -
P/RPS 2.90 1.87 2.80 3.67 2.70 2.49 4.25 -6.17%
  YoY % 55.08% -33.21% -23.71% 35.93% 8.43% -41.41% -
  Horiz. % 68.24% 44.00% 65.88% 86.35% 63.53% 58.59% 100.00%
P/EPS 53.76 33.57 30.84 100.27 89.61 16.23 58.66 -1.44%
  YoY % 60.14% 8.85% -69.24% 11.90% 452.13% -72.33% -
  Horiz. % 91.65% 57.23% 52.57% 170.93% 152.76% 27.67% 100.00%
EY 1.86 2.98 3.24 1.00 1.12 6.16 1.70 1.51%
  YoY % -37.58% -8.02% 224.00% -10.71% -81.82% 262.35% -
  Horiz. % 109.41% 175.29% 190.59% 58.82% 65.88% 362.35% 100.00%
DY 1.71 1.99 2.17 1.76 1.59 1.79 1.42 3.14%
  YoY % -14.07% -8.29% 23.30% 10.69% -11.17% 26.06% -
  Horiz. % 120.42% 140.14% 152.82% 123.94% 111.97% 126.06% 100.00%
P/NAPS 1.23 1.14 1.07 1.40 1.15 1.10 1.57 -3.98%
  YoY % 7.89% 6.54% -23.57% 21.74% 4.55% -29.94% -
  Horiz. % 78.34% 72.61% 68.15% 89.17% 73.25% 70.06% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

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!
PARTNERS & BROKERS