[EITA] QoQ Annualized Quarter Result on 30-Jun-2017 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- -25.76%
YoY- 28.26%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 263,120 280,452 270,680 280,693 299,096 330,752 288,032 -5.85%
PBT 27,180 34,804 26,691 31,837 42,262 55,320 21,508 16.90%
Tax -5,950 -6,476 -6,921 -8,228 -10,498 -13,512 -5,274 8.38%
NP 21,230 28,328 19,770 23,609 31,764 41,808 16,234 19.60%
-
NP to SH 21,232 28,280 19,921 23,622 31,820 41,700 15,641 22.62%
-
Tax Rate 21.89% 18.61% 25.93% 25.84% 24.84% 24.43% 24.52% -
Total Cost 241,890 252,124 250,910 257,084 267,332 288,944 271,798 -7.48%
-
Net Worth 163,794 163,794 157,300 149,499 157,300 154,700 143,000 9.48%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - 6,500 3,466 5,200 - 5,200 -
Div Payout % - - 32.63% 14.68% 16.34% - 33.25% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 163,794 163,794 157,300 149,499 157,300 154,700 143,000 9.48%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.07% 10.10% 7.30% 8.41% 10.62% 12.64% 5.64% -
ROE 12.96% 17.27% 12.66% 15.80% 20.23% 26.96% 10.94% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 202.41 215.74 208.22 215.92 230.07 254.42 221.56 -5.85%
EPS 16.34 21.76 15.32 18.17 24.48 32.08 12.03 22.67%
DPS 0.00 0.00 5.00 2.67 4.00 0.00 4.00 -
NAPS 1.26 1.26 1.21 1.15 1.21 1.19 1.10 9.48%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 87.18 92.92 89.69 93.00 99.10 109.59 95.43 -5.85%
EPS 7.03 9.37 6.60 7.83 10.54 13.82 5.18 22.60%
DPS 0.00 0.00 2.15 1.15 1.72 0.00 1.72 -
NAPS 0.5427 0.5427 0.5212 0.4953 0.5212 0.5126 0.4738 9.48%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.55 1.60 1.76 1.84 1.62 1.16 1.32 -
P/RPS 0.77 0.74 0.85 0.85 0.70 0.46 0.60 18.11%
P/EPS 9.49 7.35 11.49 10.13 6.62 3.62 10.97 -9.21%
EY 10.54 13.60 8.71 9.88 15.11 27.65 9.11 10.21%
DY 0.00 0.00 2.84 1.45 2.47 0.00 3.03 -
P/NAPS 1.23 1.27 1.45 1.60 1.34 0.97 1.20 1.66%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 23/02/18 23/11/17 22/08/17 24/05/17 27/02/17 23/11/16 -
Price 1.37 1.61 1.70 1.80 2.07 1.28 1.26 -
P/RPS 0.68 0.75 0.82 0.83 0.90 0.50 0.57 12.49%
P/EPS 8.39 7.40 11.09 9.91 8.46 3.99 10.47 -13.73%
EY 11.92 13.51 9.01 10.10 11.82 25.06 9.55 15.94%
DY 0.00 0.00 2.94 1.48 1.93 0.00 3.17 -
P/NAPS 1.09 1.28 1.40 1.57 1.71 1.08 1.15 -3.51%

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