Highlights

[EITA] YoY TTM Result on 2018-09-30 [#4]

Stock [EITA]: EITA RESOURCES BHD
Announcement Date 23-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Sep-2018  [#4]
Profit Trend QoQ -     21.93%    YoY -     0.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
Revenue 263,376 270,680 288,032 214,930 198,910 186,120 194,052 5.46%
  YoY % -2.70% -6.02% 34.01% 8.05% 6.87% -4.09% -
  Horiz. % 135.72% 139.49% 148.43% 110.76% 102.50% 95.91% 100.00%
PBT 26,751 26,691 21,508 27,478 17,426 19,841 18,553 6.57%
  YoY % 0.22% 24.10% -21.73% 57.68% -12.17% 6.94% -
  Horiz. % 144.19% 143.86% 115.93% 148.11% 93.93% 106.94% 100.00%
Tax -6,266 -6,921 -5,274 -7,845 -4,632 -4,888 -4,760 4.90%
  YoY % 9.46% -31.23% 32.77% -69.37% 5.24% -2.69% -
  Horiz. % 131.64% 145.40% 110.80% 164.81% 97.31% 102.69% 100.00%
NP 20,485 19,770 16,234 19,633 12,794 14,953 13,793 7.12%
  YoY % 3.62% 21.78% -17.31% 53.45% -14.44% 8.41% -
  Horiz. % 148.52% 143.33% 117.70% 142.34% 92.76% 108.41% 100.00%
NP to SH 20,085 19,921 15,641 19,570 12,720 14,842 13,747 6.82%
  YoY % 0.82% 27.36% -20.08% 53.85% -14.30% 7.97% -
  Horiz. % 146.10% 144.91% 113.78% 142.36% 92.53% 107.97% 100.00%
Tax Rate 23.42 % 25.93 % 24.52 % 28.55 % 26.58 % 24.64 % 25.66 % -1.58%
  YoY % -9.68% 5.75% -14.12% 7.41% 7.87% -3.98% -
  Horiz. % 91.27% 101.05% 95.56% 111.26% 103.59% 96.02% 100.00%
Total Cost 242,891 250,910 271,798 195,297 186,116 171,167 180,259 5.32%
  YoY % -3.20% -7.69% 39.17% 4.93% 8.73% -5.04% -
  Horiz. % 134.75% 139.19% 150.78% 108.34% 103.25% 94.96% 100.00%
Net Worth 167,694 157,300 143,000 132,599 116,999 110,500 99,224 9.55%
  YoY % 6.61% 10.00% 7.84% 13.33% 5.88% 11.36% -
  Horiz. % 169.01% 158.53% 144.12% 133.64% 117.92% 111.36% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
Div 9,099 6,500 5,200 5,200 5,200 8,241 4,341 13.74%
  YoY % 40.00% 25.00% 0.00% 0.00% -36.90% 89.84% -
  Horiz. % 209.62% 149.73% 119.79% 119.79% 119.79% 189.84% 100.00%
Div Payout % 45.31 % 32.63 % 33.25 % 26.57 % 40.88 % 55.53 % 31.58 % 6.48%
  YoY % 38.86% -1.86% 25.14% -35.00% -26.38% 75.84% -
  Horiz. % 143.48% 103.32% 105.29% 84.14% 129.45% 175.84% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
Net Worth 167,694 157,300 143,000 132,599 116,999 110,500 99,224 9.55%
  YoY % 6.61% 10.00% 7.84% 13.33% 5.88% 11.36% -
  Horiz. % 169.01% 158.53% 144.12% 133.64% 117.92% 111.36% 100.00%
NOSH 129,996 130,000 130,000 130,000 130,000 130,000 124,030 0.82%
  YoY % -0.00% 0.00% 0.00% 0.00% 0.00% 4.81% -
  Horiz. % 104.81% 104.81% 104.81% 104.81% 104.81% 104.81% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
NP Margin 7.78 % 7.30 % 5.64 % 9.13 % 6.43 % 8.03 % 7.11 % 1.58%
  YoY % 6.58% 29.43% -38.23% 41.99% -19.93% 12.94% -
  Horiz. % 109.42% 102.67% 79.32% 128.41% 90.44% 112.94% 100.00%
ROE 11.98 % 12.66 % 10.94 % 14.76 % 10.87 % 13.43 % 13.85 % -2.49%
  YoY % -5.37% 15.72% -25.88% 35.79% -19.06% -3.03% -
  Horiz. % 86.50% 91.41% 78.99% 106.57% 78.48% 96.97% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
RPS 202.60 208.22 221.56 165.33 153.01 143.17 156.46 4.60%
  YoY % -2.70% -6.02% 34.01% 8.05% 6.87% -8.49% -
  Horiz. % 129.49% 133.08% 141.61% 105.67% 97.79% 91.51% 100.00%
EPS 15.45 15.32 12.03 15.05 9.78 11.42 11.08 5.95%
  YoY % 0.85% 27.35% -20.07% 53.89% -14.36% 3.07% -
  Horiz. % 139.44% 138.27% 108.57% 135.83% 88.27% 103.07% 100.00%
DPS 7.00 5.00 4.00 4.00 4.00 6.34 3.50 12.81%
  YoY % 40.00% 25.00% 0.00% 0.00% -36.91% 81.14% -
  Horiz. % 200.00% 142.86% 114.29% 114.29% 114.29% 181.14% 100.00%
NAPS 1.2900 1.2100 1.1000 1.0200 0.9000 0.8500 0.8000 8.66%
  YoY % 6.61% 10.00% 7.84% 13.33% 5.88% 6.25% -
  Horiz. % 161.25% 151.25% 137.50% 127.50% 112.50% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
RPS 202.60 208.22 221.56 165.33 153.01 143.17 149.27 5.46%
  YoY % -2.70% -6.02% 34.01% 8.05% 6.87% -4.09% -
  Horiz. % 135.73% 139.49% 148.43% 110.76% 102.51% 95.91% 100.00%
EPS 15.45 15.32 12.03 15.05 9.78 11.42 10.57 6.82%
  YoY % 0.85% 27.35% -20.07% 53.89% -14.36% 8.04% -
  Horiz. % 146.17% 144.94% 113.81% 142.38% 92.53% 108.04% 100.00%
DPS 7.00 5.00 4.00 4.00 4.00 6.34 3.34 13.73%
  YoY % 40.00% 25.00% 0.00% 0.00% -36.91% 89.82% -
  Horiz. % 209.58% 149.70% 119.76% 119.76% 119.76% 189.82% 100.00%
NAPS 1.2900 1.2100 1.1000 1.0200 0.9000 0.8500 0.7633 9.55%
  YoY % 6.61% 10.00% 7.84% 13.33% 5.88% 11.36% -
  Horiz. % 169.00% 158.52% 144.11% 133.63% 117.91% 111.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 -
Price 1.3000 1.7600 1.3200 1.2100 1.4800 0.7050 0.6700 -
P/RPS 0.64 0.85 0.60 0.73 0.97 0.49 0.43 7.16%
  YoY % -24.71% 41.67% -17.81% -24.74% 97.96% 13.95% -
  Horiz. % 148.84% 197.67% 139.53% 169.77% 225.58% 113.95% 100.00%
P/EPS 8.41 11.49 10.97 8.04 15.13 6.18 6.04 5.93%
  YoY % -26.81% 4.74% 36.44% -46.86% 144.82% 2.32% -
  Horiz. % 139.24% 190.23% 181.62% 133.11% 250.50% 102.32% 100.00%
EY 11.88 8.71 9.11 12.44 6.61 16.19 16.54 -5.59%
  YoY % 36.39% -4.39% -26.77% 88.20% -59.17% -2.12% -
  Horiz. % 71.83% 52.66% 55.08% 75.21% 39.96% 97.88% 100.00%
DY 5.38 2.84 3.03 3.31 2.70 8.99 5.22 0.53%
  YoY % 89.44% -6.27% -8.46% 22.59% -69.97% 72.22% -
  Horiz. % 103.07% 54.41% 58.05% 63.41% 51.72% 172.22% 100.00%
P/NAPS 1.01 1.45 1.20 1.19 1.64 0.83 0.84 3.26%
  YoY % -30.34% 20.83% 0.84% -27.44% 97.59% -1.19% -
  Horiz. % 120.24% 172.62% 142.86% 141.67% 195.24% 98.81% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
Date 23/11/18 23/11/17 23/11/16 25/11/15 25/11/14 26/11/13 27/02/13 -
Price 1.3800 1.7000 1.2600 1.1200 1.4100 0.9600 0.6600 -
P/RPS 0.68 0.82 0.57 0.68 0.92 0.67 0.42 8.74%
  YoY % -17.07% 43.86% -16.18% -26.09% 37.31% 59.52% -
  Horiz. % 161.90% 195.24% 135.71% 161.90% 219.05% 159.52% 100.00%
P/EPS 8.93 11.09 10.47 7.44 14.41 8.41 5.95 7.32%
  YoY % -19.48% 5.92% 40.73% -48.37% 71.34% 41.34% -
  Horiz. % 150.08% 186.39% 175.97% 125.04% 242.18% 141.34% 100.00%
EY 11.20 9.01 9.55 13.44 6.94 11.89 16.79 -6.80%
  YoY % 24.31% -5.65% -28.94% 93.66% -41.63% -29.18% -
  Horiz. % 66.71% 53.66% 56.88% 80.05% 41.33% 70.82% 100.00%
DY 5.07 2.94 3.17 3.57 2.84 6.60 5.30 -0.77%
  YoY % 72.45% -7.26% -11.20% 25.70% -56.97% 24.53% -
  Horiz. % 95.66% 55.47% 59.81% 67.36% 53.58% 124.53% 100.00%
P/NAPS 1.07 1.40 1.15 1.10 1.57 1.13 0.83 4.52%
  YoY % -23.57% 21.74% 4.55% -29.94% 38.94% 36.14% -
  Horiz. % 128.92% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers