[EITA] QoQ Annualized Quarter Result on 30-Jun-2016 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- 106.56%
YoY- 30.32%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 299,096 330,752 288,032 303,198 283,964 288,380 214,930 24.62%
PBT 42,262 55,320 21,508 24,938 12,342 22,444 27,478 33.20%
Tax -10,498 -13,512 -5,274 -6,241 -3,348 -5,264 -7,845 21.41%
NP 31,764 41,808 16,234 18,697 8,994 17,180 19,633 37.77%
-
NP to SH 31,820 41,700 15,641 18,417 8,916 16,968 19,570 38.23%
-
Tax Rate 24.84% 24.43% 24.52% 25.03% 27.13% 23.45% 28.55% -
Total Cost 267,332 288,944 271,798 284,501 274,970 271,200 195,297 23.25%
-
Net Worth 157,300 154,700 143,000 144,300 133,899 136,499 132,599 12.05%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 5,200 - 5,200 3,466 - - 5,200 0.00%
Div Payout % 16.34% - 33.25% 18.82% - - 26.57% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 157,300 154,700 143,000 144,300 133,899 136,499 132,599 12.05%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.62% 12.64% 5.64% 6.17% 3.17% 5.96% 9.13% -
ROE 20.23% 26.96% 10.94% 12.76% 6.66% 12.43% 14.76% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 230.07 254.42 221.56 233.23 218.43 221.83 165.33 24.61%
EPS 24.48 32.08 12.03 14.17 6.86 13.04 15.05 38.26%
DPS 4.00 0.00 4.00 2.67 0.00 0.00 4.00 0.00%
NAPS 1.21 1.19 1.10 1.11 1.03 1.05 1.02 12.04%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 99.49 110.02 95.81 100.85 94.46 95.93 71.49 24.62%
EPS 10.58 13.87 5.20 6.13 2.97 5.64 6.51 38.18%
DPS 1.73 0.00 1.73 1.15 0.00 0.00 1.73 0.00%
NAPS 0.5232 0.5146 0.4757 0.48 0.4454 0.454 0.4411 12.04%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.62 1.16 1.32 1.12 1.38 1.46 1.21 -
P/RPS 0.70 0.46 0.60 0.48 0.63 0.66 0.73 -2.75%
P/EPS 6.62 3.62 10.97 7.91 20.12 11.19 8.04 -12.14%
EY 15.11 27.65 9.11 12.65 4.97 8.94 12.44 13.82%
DY 2.47 0.00 3.03 2.38 0.00 0.00 3.31 -17.71%
P/NAPS 1.34 0.97 1.20 1.01 1.34 1.39 1.19 8.22%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 27/02/17 23/11/16 22/08/16 25/05/16 24/02/16 25/11/15 -
Price 2.07 1.28 1.26 1.12 1.39 1.36 1.12 -
P/RPS 0.90 0.50 0.57 0.48 0.64 0.61 0.68 20.52%
P/EPS 8.46 3.99 10.47 7.91 20.27 10.42 7.44 8.93%
EY 11.82 25.06 9.55 12.65 4.93 9.60 13.44 -8.19%
DY 1.93 0.00 3.17 2.38 0.00 0.00 3.57 -33.61%
P/NAPS 1.71 1.08 1.15 1.01 1.35 1.30 1.10 34.15%

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