[EITA] QoQ Annualized Quarter Result on 30-Jun-2014 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- 16.07%
YoY- -13.21%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 226,168 199,332 198,910 207,692 195,550 184,144 142,116 36.34%
PBT 21,908 13,896 17,426 17,444 15,486 17,700 15,663 25.09%
Tax -6,298 -3,144 -4,633 -4,596 -4,456 -4,508 -3,920 37.21%
NP 15,610 10,752 12,793 12,848 11,030 13,192 11,743 20.91%
-
NP to SH 15,548 10,640 12,720 12,793 11,022 13,200 11,636 21.33%
-
Tax Rate 28.75% 22.63% 26.59% 26.35% 28.77% 25.47% 25.03% -
Total Cost 210,558 188,580 186,117 194,844 184,520 170,952 130,373 37.69%
-
Net Worth 124,799 119,600 116,999 116,999 111,800 114,399 110,500 8.45%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 5,200 3,466 - - 3,900 -
Div Payout % - - 40.88% 27.10% - - 33.52% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 124,799 119,600 116,999 116,999 111,800 114,399 110,500 8.45%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.90% 5.39% 6.43% 6.19% 5.64% 7.16% 8.26% -
ROE 12.46% 8.90% 10.87% 10.93% 9.86% 11.54% 10.53% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 173.98 153.33 153.01 159.76 150.42 141.65 109.32 36.35%
EPS 11.96 8.20 9.78 9.84 8.48 10.16 8.95 21.34%
DPS 0.00 0.00 4.00 2.67 0.00 0.00 3.00 -
NAPS 0.96 0.92 0.90 0.90 0.86 0.88 0.85 8.45%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 75.23 66.30 66.16 69.09 65.05 61.25 47.27 36.35%
EPS 5.17 3.54 4.23 4.26 3.67 4.39 3.87 21.31%
DPS 0.00 0.00 1.73 1.15 0.00 0.00 1.30 -
NAPS 0.4151 0.3978 0.3892 0.3892 0.3719 0.3805 0.3676 8.44%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.22 1.14 1.48 1.46 1.17 0.90 0.705 -
P/RPS 0.70 0.74 0.97 0.91 0.78 0.64 0.64 6.16%
P/EPS 10.20 13.93 15.13 14.84 13.80 8.86 7.88 18.79%
EY 9.80 7.18 6.61 6.74 7.25 11.28 12.70 -15.88%
DY 0.00 0.00 2.70 1.83 0.00 0.00 4.26 -
P/NAPS 1.27 1.24 1.64 1.62 1.36 1.02 0.83 32.81%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 24/02/15 25/11/14 26/08/14 29/05/14 25/02/14 26/11/13 -
Price 1.31 1.24 1.41 1.39 1.40 1.14 0.96 -
P/RPS 0.75 0.81 0.92 0.87 0.93 0.80 0.88 -10.11%
P/EPS 10.95 15.15 14.41 14.12 16.51 11.23 10.73 1.36%
EY 9.13 6.60 6.94 7.08 6.06 8.91 9.32 -1.36%
DY 0.00 0.00 2.84 1.92 0.00 0.00 3.13 -
P/NAPS 1.36 1.35 1.57 1.54 1.63 1.30 1.13 13.15%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment