Highlights

[EITA] YoY TTM Result on 2014-09-30 [#4]

Stock [EITA]: EITA RESOURCES BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#4]
Profit Trend QoQ -     -15.70%    YoY -     -14.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Revenue 270,680 288,032 214,930 198,910 186,120 194,052 151,318 10.64%
  YoY % -6.02% 34.01% 8.05% 6.87% -4.09% 28.24% -
  Horiz. % 178.88% 190.35% 142.04% 131.45% 123.00% 128.24% 100.00%
PBT 26,691 21,508 27,478 17,426 19,841 18,553 16,894 8.27%
  YoY % 24.10% -21.73% 57.68% -12.17% 6.94% 9.82% -
  Horiz. % 157.99% 127.31% 162.65% 103.15% 117.44% 109.82% 100.00%
Tax -6,921 -5,274 -7,845 -4,632 -4,888 -4,760 -4,219 8.98%
  YoY % -31.23% 32.77% -69.37% 5.24% -2.69% -12.82% -
  Horiz. % 164.04% 125.01% 185.94% 109.79% 115.86% 112.82% 100.00%
NP 19,770 16,234 19,633 12,794 14,953 13,793 12,675 8.03%
  YoY % 21.78% -17.31% 53.45% -14.44% 8.41% 8.82% -
  Horiz. % 155.98% 128.08% 154.90% 100.94% 117.97% 108.82% 100.00%
NP to SH 19,921 15,641 19,570 12,720 14,842 13,747 12,512 8.42%
  YoY % 27.36% -20.08% 53.85% -14.30% 7.97% 9.87% -
  Horiz. % 159.22% 125.01% 156.41% 101.66% 118.62% 109.87% 100.00%
Tax Rate 25.93 % 24.52 % 28.55 % 26.58 % 24.64 % 25.66 % 24.97 % 0.66%
  YoY % 5.75% -14.12% 7.41% 7.87% -3.98% 2.76% -
  Horiz. % 103.84% 98.20% 114.34% 106.45% 98.68% 102.76% 100.00%
Total Cost 250,910 271,798 195,297 186,116 171,167 180,259 138,643 10.86%
  YoY % -7.69% 39.17% 4.93% 8.73% -5.04% 30.02% -
  Horiz. % 180.98% 196.04% 140.86% 134.24% 123.46% 130.02% 100.00%
Net Worth 157,300 143,000 132,599 116,999 110,500 99,224 64,081 16.89%
  YoY % 10.00% 7.84% 13.33% 5.88% 11.36% 54.84% -
  Horiz. % 245.47% 223.15% 206.92% 182.58% 172.44% 154.84% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Div 6,500 5,200 5,200 5,200 8,241 4,341 3,204 13.08%
  YoY % 25.00% 0.00% 0.00% -36.90% 89.84% 35.48% -
  Horiz. % 202.87% 162.29% 162.29% 162.29% 257.20% 135.48% 100.00%
Div Payout % 32.63 % 33.25 % 26.57 % 40.88 % 55.53 % 31.58 % 25.61 % 4.30%
  YoY % -1.86% 25.14% -35.00% -26.38% 75.84% 23.31% -
  Horiz. % 127.41% 129.83% 103.75% 159.63% 216.83% 123.31% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Net Worth 157,300 143,000 132,599 116,999 110,500 99,224 64,081 16.89%
  YoY % 10.00% 7.84% 13.33% 5.88% 11.36% 54.84% -
  Horiz. % 245.47% 223.15% 206.92% 182.58% 172.44% 154.84% 100.00%
NOSH 130,000 130,000 130,000 130,000 130,000 124,030 106,803 3.48%
  YoY % 0.00% 0.00% 0.00% 0.00% 4.81% 16.13% -
  Horiz. % 121.72% 121.72% 121.72% 121.72% 121.72% 116.13% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
NP Margin 7.30 % 5.64 % 9.13 % 6.43 % 8.03 % 7.11 % 8.38 % -2.37%
  YoY % 29.43% -38.23% 41.99% -19.93% 12.94% -15.16% -
  Horiz. % 87.11% 67.30% 108.95% 76.73% 95.82% 84.84% 100.00%
ROE 12.66 % 10.94 % 14.76 % 10.87 % 13.43 % 13.85 % 19.52 % -7.25%
  YoY % 15.72% -25.88% 35.79% -19.06% -3.03% -29.05% -
  Horiz. % 64.86% 56.05% 75.61% 55.69% 68.80% 70.95% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
RPS 208.22 221.56 165.33 153.01 143.17 156.46 141.68 6.92%
  YoY % -6.02% 34.01% 8.05% 6.87% -8.49% 10.43% -
  Horiz. % 146.96% 156.38% 116.69% 108.00% 101.05% 110.43% 100.00%
EPS 15.32 12.03 15.05 9.78 11.42 11.08 11.71 4.78%
  YoY % 27.35% -20.07% 53.89% -14.36% 3.07% -5.38% -
  Horiz. % 130.83% 102.73% 128.52% 83.52% 97.52% 94.62% 100.00%
DPS 5.00 4.00 4.00 4.00 6.34 3.50 3.00 9.28%
  YoY % 25.00% 0.00% 0.00% -36.91% 81.14% 16.67% -
  Horiz. % 166.67% 133.33% 133.33% 133.33% 211.33% 116.67% 100.00%
NAPS 1.2100 1.1000 1.0200 0.9000 0.8500 0.8000 0.6000 12.97%
  YoY % 10.00% 7.84% 13.33% 5.88% 6.25% 33.33% -
  Horiz. % 201.67% 183.33% 170.00% 150.00% 141.67% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
RPS 208.22 221.56 165.33 153.01 143.17 149.27 116.40 10.64%
  YoY % -6.02% 34.01% 8.05% 6.87% -4.09% 28.24% -
  Horiz. % 178.88% 190.34% 142.04% 131.45% 123.00% 128.24% 100.00%
EPS 15.32 12.03 15.05 9.78 11.42 10.57 9.62 8.42%
  YoY % 27.35% -20.07% 53.89% -14.36% 8.04% 9.88% -
  Horiz. % 159.25% 125.05% 156.44% 101.66% 118.71% 109.88% 100.00%
DPS 5.00 4.00 4.00 4.00 6.34 3.34 2.46 13.12%
  YoY % 25.00% 0.00% 0.00% -36.91% 89.82% 35.77% -
  Horiz. % 203.25% 162.60% 162.60% 162.60% 257.72% 135.77% 100.00%
NAPS 1.2100 1.1000 1.0200 0.9000 0.8500 0.7633 0.4929 16.89%
  YoY % 10.00% 7.84% 13.33% 5.88% 11.36% 54.86% -
  Horiz. % 245.49% 223.17% 206.94% 182.59% 172.45% 154.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 - -
Price 1.7600 1.3200 1.2100 1.4800 0.7050 0.6700 0.0000 -
P/RPS 0.85 0.60 0.73 0.97 0.49 0.43 0.00 -
  YoY % 41.67% -17.81% -24.74% 97.96% 13.95% 0.00% -
  Horiz. % 197.67% 139.53% 169.77% 225.58% 113.95% 100.00% -
P/EPS 11.49 10.97 8.04 15.13 6.18 6.04 0.00 -
  YoY % 4.74% 36.44% -46.86% 144.82% 2.32% 0.00% -
  Horiz. % 190.23% 181.62% 133.11% 250.50% 102.32% 100.00% -
EY 8.71 9.11 12.44 6.61 16.19 16.54 0.00 -
  YoY % -4.39% -26.77% 88.20% -59.17% -2.12% 0.00% -
  Horiz. % 52.66% 55.08% 75.21% 39.96% 97.88% 100.00% -
DY 2.84 3.03 3.31 2.70 8.99 5.22 0.00 -
  YoY % -6.27% -8.46% 22.59% -69.97% 72.22% 0.00% -
  Horiz. % 54.41% 58.05% 63.41% 51.72% 172.22% 100.00% -
P/NAPS 1.45 1.20 1.19 1.64 0.83 0.84 0.00 -
  YoY % 20.83% 0.84% -27.44% 97.59% -1.19% 0.00% -
  Horiz. % 172.62% 142.86% 141.67% 195.24% 98.81% 100.00% -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Date 23/11/17 23/11/16 25/11/15 25/11/14 26/11/13 27/02/13 - -
Price 1.7000 1.2600 1.1200 1.4100 0.9600 0.6600 0.0000 -
P/RPS 0.82 0.57 0.68 0.92 0.67 0.42 0.00 -
  YoY % 43.86% -16.18% -26.09% 37.31% 59.52% 0.00% -
  Horiz. % 195.24% 135.71% 161.90% 219.05% 159.52% 100.00% -
P/EPS 11.09 10.47 7.44 14.41 8.41 5.95 0.00 -
  YoY % 5.92% 40.73% -48.37% 71.34% 41.34% 0.00% -
  Horiz. % 186.39% 175.97% 125.04% 242.18% 141.34% 100.00% -
EY 9.01 9.55 13.44 6.94 11.89 16.79 0.00 -
  YoY % -5.65% -28.94% 93.66% -41.63% -29.18% 0.00% -
  Horiz. % 53.66% 56.88% 80.05% 41.33% 70.82% 100.00% -
DY 2.94 3.17 3.57 2.84 6.60 5.30 0.00 -
  YoY % -7.26% -11.20% 25.70% -56.97% 24.53% 0.00% -
  Horiz. % 55.47% 59.81% 67.36% 53.58% 124.53% 100.00% -
P/NAPS 1.40 1.15 1.10 1.57 1.13 0.83 0.00 -
  YoY % 21.74% 4.55% -29.94% 38.94% 36.14% 0.00% -
  Horiz. % 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.
 


 

335  331  566  1100 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.01 
 HSI-H8B 0.40+0.015 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.015 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 HSI-C7F 0.325-0.02 
Partners & Brokers