Highlights

[EITA] YoY TTM Result on 2016-03-31 [#2]

Stock [EITA]: EITA RESOURCES BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Mar-2016  [#2]
Profit Trend QoQ -     -23.16%    YoY -     8.48%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 250,908 252,692 295,598 243,828 214,219 196,806 196,884 4.12%
  YoY % -0.71% -14.51% 21.23% 13.82% 8.85% -0.04% -
  Horiz. % 127.44% 128.35% 150.14% 123.84% 108.80% 99.96% 100.00%
PBT 24,311 19,150 36,468 22,695 20,637 19,500 17,955 5.18%
  YoY % 26.95% -47.49% 60.69% 9.97% 5.83% 8.60% -
  Horiz. % 135.40% 106.66% 203.11% 126.40% 114.94% 108.60% 100.00%
Tax -6,664 -4,647 -8,849 -6,370 -5,553 -5,130 -4,462 6.91%
  YoY % -43.40% 47.49% -38.92% -14.71% -8.25% -14.97% -
  Horiz. % 149.35% 104.15% 198.32% 142.76% 124.45% 114.97% 100.00%
NP 17,647 14,503 27,619 16,325 15,084 14,370 13,493 4.57%
  YoY % 21.68% -47.49% 69.18% 8.23% 4.97% 6.50% -
  Horiz. % 130.79% 107.49% 204.69% 120.99% 111.79% 106.50% 100.00%
NP to SH 17,536 14,627 27,093 16,254 14,983 14,306 13,420 4.56%
  YoY % 19.89% -46.01% 66.69% 8.48% 4.73% 6.60% -
  Horiz. % 130.67% 108.99% 201.89% 121.12% 111.65% 106.60% 100.00%
Tax Rate 27.41 % 24.27 % 24.27 % 28.07 % 26.91 % 26.31 % 24.85 % 1.65%
  YoY % 12.94% 0.00% -13.54% 4.31% 2.28% 5.88% -
  Horiz. % 110.30% 97.67% 97.67% 112.96% 108.29% 105.88% 100.00%
Total Cost 233,261 238,189 267,979 227,503 199,135 182,436 183,391 4.09%
  YoY % -2.07% -11.12% 17.79% 14.25% 9.15% -0.52% -
  Horiz. % 127.19% 129.88% 146.12% 124.05% 108.58% 99.48% 100.00%
Net Worth 170,294 163,794 157,300 133,899 124,799 111,800 106,599 8.12%
  YoY % 3.97% 4.13% 17.48% 7.29% 11.63% 4.88% -
  Horiz. % 159.75% 153.65% 147.56% 125.61% 117.07% 104.88% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 9,099 3,900 7,800 5,200 5,200 3,900 4,341 13.12%
  YoY % 133.33% -50.00% 50.00% 0.00% 33.33% -10.16% -
  Horiz. % 209.62% 89.84% 179.68% 119.79% 119.79% 89.84% 100.00%
Div Payout % 51.89 % 26.66 % 28.79 % 31.99 % 34.71 % 27.26 % 32.35 % 8.19%
  YoY % 94.64% -7.40% -10.00% -7.84% 27.33% -15.73% -
  Horiz. % 160.40% 82.41% 89.00% 98.89% 107.30% 84.27% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 170,294 163,794 157,300 133,899 124,799 111,800 106,599 8.12%
  YoY % 3.97% 4.13% 17.48% 7.29% 11.63% 4.88% -
  Horiz. % 159.75% 153.65% 147.56% 125.61% 117.07% 104.88% 100.00%
NOSH 129,996 129,996 130,000 130,000 130,000 130,000 130,000 -0.00%
  YoY % 0.00% -0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.03 % 5.74 % 9.34 % 6.70 % 7.04 % 7.30 % 6.85 % 0.43%
  YoY % 22.47% -38.54% 39.40% -4.83% -3.56% 6.57% -
  Horiz. % 102.63% 83.80% 136.35% 97.81% 102.77% 106.57% 100.00%
ROE 10.30 % 8.93 % 17.22 % 12.14 % 12.01 % 12.80 % 12.59 % -3.29%
  YoY % 15.34% -48.14% 41.85% 1.08% -6.17% 1.67% -
  Horiz. % 81.81% 70.93% 136.78% 96.43% 95.39% 101.67% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 193.01 194.38 227.38 187.56 164.78 151.39 151.45 4.12%
  YoY % -0.70% -14.51% 21.23% 13.82% 8.84% -0.04% -
  Horiz. % 127.44% 128.35% 150.14% 123.84% 108.80% 99.96% 100.00%
EPS 13.49 11.25 20.84 12.50 11.53 11.00 10.32 4.56%
  YoY % 19.91% -46.02% 66.72% 8.41% 4.82% 6.59% -
  Horiz. % 130.72% 109.01% 201.94% 121.12% 111.72% 106.59% 100.00%
DPS 7.00 3.00 6.00 4.00 4.00 3.00 3.34 13.12%
  YoY % 133.33% -50.00% 50.00% 0.00% 33.33% -10.18% -
  Horiz. % 209.58% 89.82% 179.64% 119.76% 119.76% 89.82% 100.00%
NAPS 1.3100 1.2600 1.2100 1.0300 0.9600 0.8600 0.8200 8.12%
  YoY % 3.97% 4.13% 17.48% 7.29% 11.63% 4.88% -
  Horiz. % 159.76% 153.66% 147.56% 125.61% 117.07% 104.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 193.01 194.38 227.38 187.56 164.78 151.39 151.45 4.12%
  YoY % -0.70% -14.51% 21.23% 13.82% 8.84% -0.04% -
  Horiz. % 127.44% 128.35% 150.14% 123.84% 108.80% 99.96% 100.00%
EPS 13.49 11.25 20.84 12.50 11.53 11.00 10.32 4.56%
  YoY % 19.91% -46.02% 66.72% 8.41% 4.82% 6.59% -
  Horiz. % 130.72% 109.01% 201.94% 121.12% 111.72% 106.59% 100.00%
DPS 7.00 3.00 6.00 4.00 4.00 3.00 3.34 13.12%
  YoY % 133.33% -50.00% 50.00% 0.00% 33.33% -10.18% -
  Horiz. % 209.58% 89.82% 179.64% 119.76% 119.76% 89.82% 100.00%
NAPS 1.3100 1.2600 1.2100 1.0300 0.9600 0.8600 0.8200 8.12%
  YoY % 3.97% 4.13% 17.48% 7.29% 11.63% 4.88% -
  Horiz. % 159.76% 153.66% 147.56% 125.61% 117.07% 104.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.2800 1.5500 1.6200 1.3800 1.2200 1.1700 0.6750 -
P/RPS 0.66 0.80 0.71 0.74 0.74 0.77 0.45 6.59%
  YoY % -17.50% 12.68% -4.05% 0.00% -3.90% 71.11% -
  Horiz. % 146.67% 177.78% 157.78% 164.44% 164.44% 171.11% 100.00%
P/EPS 9.49 13.78 7.77 11.04 10.59 10.63 6.54 6.40%
  YoY % -31.13% 77.35% -29.62% 4.25% -0.38% 62.54% -
  Horiz. % 145.11% 210.70% 118.81% 168.81% 161.93% 162.54% 100.00%
EY 10.54 7.26 12.86 9.06 9.45 9.41 15.29 -6.01%
  YoY % 45.18% -43.55% 41.94% -4.13% 0.43% -38.46% -
  Horiz. % 68.93% 47.48% 84.11% 59.25% 61.81% 61.54% 100.00%
DY 5.47 1.94 3.70 2.90 3.28 2.56 4.95 1.68%
  YoY % 181.96% -47.57% 27.59% -11.59% 28.13% -48.28% -
  Horiz. % 110.51% 39.19% 74.75% 58.59% 66.26% 51.72% 100.00%
P/NAPS 0.98 1.23 1.34 1.34 1.27 1.36 0.82 3.01%
  YoY % -20.33% -8.21% 0.00% 5.51% -6.62% 65.85% -
  Horiz. % 119.51% 150.00% 163.41% 163.41% 154.88% 165.85% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 28/05/18 24/05/17 25/05/16 27/05/15 29/05/14 20/05/13 -
Price 1.3100 1.3700 2.0700 1.3900 1.3100 1.4000 0.7900 -
P/RPS 0.68 0.70 0.91 0.74 0.79 0.92 0.52 4.57%
  YoY % -2.86% -23.08% 22.97% -6.33% -14.13% 76.92% -
  Horiz. % 130.77% 134.62% 175.00% 142.31% 151.92% 176.92% 100.00%
P/EPS 9.71 12.18 9.93 11.12 11.37 12.72 7.65 4.05%
  YoY % -20.28% 22.66% -10.70% -2.20% -10.61% 66.27% -
  Horiz. % 126.93% 159.22% 129.80% 145.36% 148.63% 166.27% 100.00%
EY 10.30 8.21 10.07 9.00 8.80 7.86 13.07 -3.89%
  YoY % 25.46% -18.47% 11.89% 2.27% 11.96% -39.86% -
  Horiz. % 78.81% 62.82% 77.05% 68.86% 67.33% 60.14% 100.00%
DY 5.34 2.19 2.90 2.88 3.05 2.14 4.23 3.96%
  YoY % 143.84% -24.48% 0.69% -5.57% 42.52% -49.41% -
  Horiz. % 126.24% 51.77% 68.56% 68.09% 72.10% 50.59% 100.00%
P/NAPS 1.00 1.09 1.71 1.35 1.36 1.63 0.96 0.68%
  YoY % -8.26% -36.26% 26.67% -0.74% -16.56% 69.79% -
  Horiz. % 104.17% 113.54% 178.13% 140.62% 141.67% 169.79% 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. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 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
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. Is Trump's economic team up for a trade war? Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. 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
Partners & Brokers