Highlights

[EITA] YoY TTM Result on 2012-12-31 [#4]

Stock [EITA]: EITA RESOURCES BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     4.81%    YoY -     9.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11  -   -  CAGR
Revenue 214,930 198,910 186,120 194,052 151,318  -   -  9.81%
  YoY % 8.05% 6.87% -4.09% 28.24% - - -
  Horiz. % 142.04% 131.45% 123.00% 128.24% 100.00% - -
PBT 27,478 17,426 19,841 18,553 16,894  -   -  13.85%
  YoY % 57.68% -12.17% 6.94% 9.82% - - -
  Horiz. % 162.65% 103.15% 117.44% 109.82% 100.00% - -
Tax -7,845 -4,632 -4,888 -4,760 -4,219  -   -  17.98%
  YoY % -69.37% 5.24% -2.69% -12.82% - - -
  Horiz. % 185.94% 109.79% 115.86% 112.82% 100.00% - -
NP 19,633 12,794 14,953 13,793 12,675  -   -  12.37%
  YoY % 53.45% -14.44% 8.41% 8.82% - - -
  Horiz. % 154.90% 100.94% 117.97% 108.82% 100.00% - -
NP to SH 19,570 12,720 14,842 13,747 12,512  -   -  12.67%
  YoY % 53.85% -14.30% 7.97% 9.87% - - -
  Horiz. % 156.41% 101.66% 118.62% 109.87% 100.00% - -
Tax Rate 28.55 % 26.58 % 24.64 % 25.66 % 24.97 %  -  %  -  % 3.64%
  YoY % 7.41% 7.87% -3.98% 2.76% - - -
  Horiz. % 114.34% 106.45% 98.68% 102.76% 100.00% - -
Total Cost 195,297 186,116 171,167 180,259 138,643  -   -  9.57%
  YoY % 4.93% 8.73% -5.04% 30.02% - - -
  Horiz. % 140.86% 134.24% 123.46% 130.02% 100.00% - -
Net Worth 132,599 116,999 110,500 99,224 64,081  -   -  21.39%
  YoY % 13.33% 5.88% 11.36% 54.84% - - -
  Horiz. % 206.92% 182.58% 172.44% 154.84% 100.00% - -
Dividend
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11  -   -  CAGR
Div 5,200 5,200 8,241 4,341 3,204  -   -  13.78%
  YoY % 0.00% -36.90% 89.84% 35.48% - - -
  Horiz. % 162.29% 162.29% 257.20% 135.48% 100.00% - -
Div Payout % 26.57 % 40.88 % 55.53 % 31.58 % 25.61 %  -  %  -  % 0.99%
  YoY % -35.00% -26.38% 75.84% 23.31% - - -
  Horiz. % 103.75% 159.63% 216.83% 123.31% 100.00% - -
Equity
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11  -   -  CAGR
Net Worth 132,599 116,999 110,500 99,224 64,081  -   -  21.39%
  YoY % 13.33% 5.88% 11.36% 54.84% - - -
  Horiz. % 206.92% 182.58% 172.44% 154.84% 100.00% - -
NOSH 130,000 130,000 130,000 124,030 106,803  -   -  5.38%
  YoY % 0.00% 0.00% 4.81% 16.13% - - -
  Horiz. % 121.72% 121.72% 121.72% 116.13% 100.00% - -
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11  -   -  CAGR
NP Margin 9.13 % 6.43 % 8.03 % 7.11 % 8.38 %  -  %  -  % 2.31%
  YoY % 41.99% -19.93% 12.94% -15.16% - - -
  Horiz. % 108.95% 76.73% 95.82% 84.84% 100.00% - -
ROE 14.76 % 10.87 % 13.43 % 13.85 % 19.52 %  -  %  -  % -7.18%
  YoY % 35.79% -19.06% -3.03% -29.05% - - -
  Horiz. % 75.61% 55.69% 68.80% 70.95% 100.00% - -
Per Share
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11  -   -  CAGR
RPS 165.33 153.01 143.17 156.46 141.68  -   -  4.20%
  YoY % 8.05% 6.87% -8.49% 10.43% - - -
  Horiz. % 116.69% 108.00% 101.05% 110.43% 100.00% - -
EPS 15.05 9.78 11.42 11.08 11.71  -   -  6.92%
  YoY % 53.89% -14.36% 3.07% -5.38% - - -
  Horiz. % 128.52% 83.52% 97.52% 94.62% 100.00% - -
DPS 4.00 4.00 6.34 3.50 3.00  -   -  7.97%
  YoY % 0.00% -36.91% 81.14% 16.67% - - -
  Horiz. % 133.33% 133.33% 211.33% 116.67% 100.00% - -
NAPS 1.0200 0.9000 0.8500 0.8000 0.6000  -   -  15.20%
  YoY % 13.33% 5.88% 6.25% 33.33% - - -
  Horiz. % 170.00% 150.00% 141.67% 133.33% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11  -   -  CAGR
RPS 165.33 153.01 143.17 149.27 116.40  -   -  9.81%
  YoY % 8.05% 6.87% -4.09% 28.24% - - -
  Horiz. % 142.04% 131.45% 123.00% 128.24% 100.00% - -
EPS 15.05 9.78 11.42 10.57 9.62  -   -  12.67%
  YoY % 53.89% -14.36% 8.04% 9.88% - - -
  Horiz. % 156.44% 101.66% 118.71% 109.88% 100.00% - -
DPS 4.00 4.00 6.34 3.34 2.46  -   -  13.84%
  YoY % 0.00% -36.91% 89.82% 35.77% - - -
  Horiz. % 162.60% 162.60% 257.72% 135.77% 100.00% - -
NAPS 1.0200 0.9000 0.8500 0.7633 0.4929  -   -  21.40%
  YoY % 13.33% 5.88% 11.36% 54.86% - - -
  Horiz. % 206.94% 182.59% 172.45% 154.86% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11  -   -  CAGR
Date 30/09/15 30/09/14 30/09/13 31/12/12 -  -   -  -
Price 1.2100 1.4800 0.7050 0.6700 0.0000  -   -  -
P/RPS 0.73 0.97 0.49 0.43 0.00  -   -  -
  YoY % -24.74% 97.96% 13.95% 0.00% - - -
  Horiz. % 169.77% 225.58% 113.95% 100.00% - - -
P/EPS 8.04 15.13 6.18 6.04 0.00  -   -  -
  YoY % -46.86% 144.82% 2.32% 0.00% - - -
  Horiz. % 133.11% 250.50% 102.32% 100.00% - - -
EY 12.44 6.61 16.19 16.54 0.00  -   -  -
  YoY % 88.20% -59.17% -2.12% 0.00% - - -
  Horiz. % 75.21% 39.96% 97.88% 100.00% - - -
DY 3.31 2.70 8.99 5.22 0.00  -   -  -
  YoY % 22.59% -69.97% 72.22% 0.00% - - -
  Horiz. % 63.41% 51.72% 172.22% 100.00% - - -
P/NAPS 1.19 1.64 0.83 0.84 0.00  -   -  -
  YoY % -27.44% 97.59% -1.19% 0.00% - - -
  Horiz. % 141.67% 195.24% 98.81% 100.00% - - -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11  -   -  CAGR
Date 25/11/15 25/11/14 26/11/13 27/02/13 -  -   -  -
Price 1.1200 1.4100 0.9600 0.6600 0.0000  -   -  -
P/RPS 0.68 0.92 0.67 0.42 0.00  -   -  -
  YoY % -26.09% 37.31% 59.52% 0.00% - - -
  Horiz. % 161.90% 219.05% 159.52% 100.00% - - -
P/EPS 7.44 14.41 8.41 5.95 0.00  -   -  -
  YoY % -48.37% 71.34% 41.34% 0.00% - - -
  Horiz. % 125.04% 242.18% 141.34% 100.00% - - -
EY 13.44 6.94 11.89 16.79 0.00  -   -  -
  YoY % 93.66% -41.63% -29.18% 0.00% - - -
  Horiz. % 80.05% 41.33% 70.82% 100.00% - - -
DY 3.57 2.84 6.60 5.30 0.00  -   -  -
  YoY % 25.70% -56.97% 24.53% 0.00% - - -
  Horiz. % 67.36% 53.58% 124.53% 100.00% - - -
P/NAPS 1.10 1.57 1.13 0.83 0.00  -   -  -
  YoY % -29.94% 38.94% 36.14% 0.00% - - -
  Horiz. % 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers