Highlights

[EITA] YoY TTM Result on 2011-12-31 [#4]

Stock [EITA]: EITA RESOURCES BHD
Announcement Date 04-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -7.61%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 31/12/12 31/12/11  -   -   -  CAGR
Revenue 198,910 186,120 194,052 151,318  -   -   -  10.45%
  YoY % 6.87% -4.09% 28.24% - - - -
  Horiz. % 131.45% 123.00% 128.24% 100.00% - - -
PBT 17,426 19,841 18,553 16,894  -   -   -  1.13%
  YoY % -12.17% 6.94% 9.82% - - - -
  Horiz. % 103.15% 117.44% 109.82% 100.00% - - -
Tax -4,632 -4,888 -4,760 -4,219  -   -   -  3.45%
  YoY % 5.24% -2.69% -12.82% - - - -
  Horiz. % 109.79% 115.86% 112.82% 100.00% - - -
NP 12,794 14,953 13,793 12,675  -   -   -  0.34%
  YoY % -14.44% 8.41% 8.82% - - - -
  Horiz. % 100.94% 117.97% 108.82% 100.00% - - -
NP to SH 12,720 14,842 13,747 12,512  -   -   -  0.60%
  YoY % -14.30% 7.97% 9.87% - - - -
  Horiz. % 101.66% 118.62% 109.87% 100.00% - - -
Tax Rate 26.58 % 24.64 % 25.66 % 24.97 %  -  %  -  %  -  % 2.30%
  YoY % 7.87% -3.98% 2.76% - - - -
  Horiz. % 106.45% 98.68% 102.76% 100.00% - - -
Total Cost 186,116 171,167 180,259 138,643  -   -   -  11.30%
  YoY % 8.73% -5.04% 30.02% - - - -
  Horiz. % 134.24% 123.46% 130.02% 100.00% - - -
Net Worth 116,999 110,500 99,224 64,081  -   -   -  24.47%
  YoY % 5.88% 11.36% 54.84% - - - -
  Horiz. % 182.58% 172.44% 154.84% 100.00% - - -
Dividend
30/09/14 30/09/13 31/12/12 31/12/11  -   -   -  CAGR
Div 5,200 8,241 4,341 3,204  -   -   -  19.25%
  YoY % -36.90% 89.84% 35.48% - - - -
  Horiz. % 162.29% 257.20% 135.48% 100.00% - - -
Div Payout % 40.88 % 55.53 % 31.58 % 25.61 %  -  %  -  %  -  % 18.53%
  YoY % -26.38% 75.84% 23.31% - - - -
  Horiz. % 159.63% 216.83% 123.31% 100.00% - - -
Equity
30/09/14 30/09/13 31/12/12 31/12/11  -   -   -  CAGR
Net Worth 116,999 110,500 99,224 64,081  -   -   -  24.47%
  YoY % 5.88% 11.36% 54.84% - - - -
  Horiz. % 182.58% 172.44% 154.84% 100.00% - - -
NOSH 130,000 130,000 124,030 106,803  -   -   -  7.41%
  YoY % 0.00% 4.81% 16.13% - - - -
  Horiz. % 121.72% 121.72% 116.13% 100.00% - - -
Ratio Analysis
30/09/14 30/09/13 31/12/12 31/12/11  -   -   -  CAGR
NP Margin 6.43 % 8.03 % 7.11 % 8.38 %  -  %  -  %  -  % -9.18%
  YoY % -19.93% 12.94% -15.16% - - - -
  Horiz. % 76.73% 95.82% 84.84% 100.00% - - -
ROE 10.87 % 13.43 % 13.85 % 19.52 %  -  %  -  %  -  % -19.17%
  YoY % -19.06% -3.03% -29.05% - - - -
  Horiz. % 55.69% 68.80% 70.95% 100.00% - - -
Per Share
30/09/14 30/09/13 31/12/12 31/12/11  -   -   -  CAGR
RPS 153.01 143.17 156.46 141.68  -   -   -  2.84%
  YoY % 6.87% -8.49% 10.43% - - - -
  Horiz. % 108.00% 101.05% 110.43% 100.00% - - -
EPS 9.78 11.42 11.08 11.71  -   -   -  -6.34%
  YoY % -14.36% 3.07% -5.38% - - - -
  Horiz. % 83.52% 97.52% 94.62% 100.00% - - -
DPS 4.00 6.34 3.50 3.00  -   -   -  11.03%
  YoY % -36.91% 81.14% 16.67% - - - -
  Horiz. % 133.33% 211.33% 116.67% 100.00% - - -
NAPS 0.9000 0.8500 0.8000 0.6000  -   -   -  15.88%
  YoY % 5.88% 6.25% 33.33% - - - -
  Horiz. % 150.00% 141.67% 133.33% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/14 30/09/13 31/12/12 31/12/11  -   -   -  CAGR
RPS 153.01 143.17 149.27 116.40  -   -   -  10.45%
  YoY % 6.87% -4.09% 28.24% - - - -
  Horiz. % 131.45% 123.00% 128.24% 100.00% - - -
EPS 9.78 11.42 10.57 9.62  -   -   -  0.60%
  YoY % -14.36% 8.04% 9.88% - - - -
  Horiz. % 101.66% 118.71% 109.88% 100.00% - - -
DPS 4.00 6.34 3.34 2.46  -   -   -  19.33%
  YoY % -36.91% 89.82% 35.77% - - - -
  Horiz. % 162.60% 257.72% 135.77% 100.00% - - -
NAPS 0.9000 0.8500 0.7633 0.4929  -   -   -  24.47%
  YoY % 5.88% 11.36% 54.86% - - - -
  Horiz. % 182.59% 172.45% 154.86% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 31/12/12 31/12/11  -   -   -  CAGR
Date 30/09/14 30/09/13 31/12/12 -  -   -   -  -
Price 1.4800 0.7050 0.6700 0.0000  -   -   -  -
P/RPS 0.97 0.49 0.43 0.00  -   -   -  -
  YoY % 97.96% 13.95% 0.00% - - - -
  Horiz. % 225.58% 113.95% 100.00% - - - -
P/EPS 15.13 6.18 6.04 0.00  -   -   -  -
  YoY % 144.82% 2.32% 0.00% - - - -
  Horiz. % 250.50% 102.32% 100.00% - - - -
EY 6.61 16.19 16.54 0.00  -   -   -  -
  YoY % -59.17% -2.12% 0.00% - - - -
  Horiz. % 39.96% 97.88% 100.00% - - - -
DY 2.70 8.99 5.22 0.00  -   -   -  -
  YoY % -69.97% 72.22% 0.00% - - - -
  Horiz. % 51.72% 172.22% 100.00% - - - -
P/NAPS 1.64 0.83 0.84 0.00  -   -   -  -
  YoY % 97.59% -1.19% 0.00% - - - -
  Horiz. % 195.24% 98.81% 100.00% - - - -
Price Multiplier on Announcement Date
30/09/14 30/09/13 31/12/12 31/12/11  -   -   -  CAGR
Date 25/11/14 26/11/13 27/02/13 -  -   -   -  -
Price 1.4100 0.9600 0.6600 0.0000  -   -   -  -
P/RPS 0.92 0.67 0.42 0.00  -   -   -  -
  YoY % 37.31% 59.52% 0.00% - - - -
  Horiz. % 219.05% 159.52% 100.00% - - - -
P/EPS 14.41 8.41 5.95 0.00  -   -   -  -
  YoY % 71.34% 41.34% 0.00% - - - -
  Horiz. % 242.18% 141.34% 100.00% - - - -
EY 6.94 11.89 16.79 0.00  -   -   -  -
  YoY % -41.63% -29.18% 0.00% - - - -
  Horiz. % 41.33% 70.82% 100.00% - - - -
DY 2.84 6.60 5.30 0.00  -   -   -  -
  YoY % -56.97% 24.53% 0.00% - - - -
  Horiz. % 53.58% 124.53% 100.00% - - - -
P/NAPS 1.57 1.13 0.83 0.00  -   -   -  -
  YoY % 38.94% 36.14% 0.00% - - - -
  Horiz. % 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.
 


 

310  340  575  1107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.015+0.005 
 HSI-H6S 0.21+0.01 
 HSI-H8B 0.40+0.015 
 IKHMAS 0.13+0.005 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.015 
 VSOLAR 0.090.00 
 FGV 0.92+0.025 
 HSI-C7F 0.325-0.02 
Partners & Brokers