[EITA] QoQ Annualized Quarter Result on 30-Sep-2016 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- -15.07%
YoY- -20.08%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 280,693 299,096 330,752 288,032 303,198 283,964 288,380 -1.78%
PBT 31,837 42,262 55,320 21,508 24,938 12,342 22,444 26.27%
Tax -8,228 -10,498 -13,512 -5,274 -6,241 -3,348 -5,264 34.72%
NP 23,609 31,764 41,808 16,234 18,697 8,994 17,180 23.62%
-
NP to SH 23,622 31,820 41,700 15,641 18,417 8,916 16,968 24.70%
-
Tax Rate 25.84% 24.84% 24.43% 24.52% 25.03% 27.13% 23.45% -
Total Cost 257,084 267,332 288,944 271,798 284,501 274,970 271,200 -3.50%
-
Net Worth 149,499 157,300 154,700 143,000 144,300 133,899 136,499 6.25%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 3,466 5,200 - 5,200 3,466 - - -
Div Payout % 14.68% 16.34% - 33.25% 18.82% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 149,499 157,300 154,700 143,000 144,300 133,899 136,499 6.25%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.41% 10.62% 12.64% 5.64% 6.17% 3.17% 5.96% -
ROE 15.80% 20.23% 26.96% 10.94% 12.76% 6.66% 12.43% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 215.92 230.07 254.42 221.56 233.23 218.43 221.83 -1.78%
EPS 18.17 24.48 32.08 12.03 14.17 6.86 13.04 24.77%
DPS 2.67 4.00 0.00 4.00 2.67 0.00 0.00 -
NAPS 1.15 1.21 1.19 1.10 1.11 1.03 1.05 6.25%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 93.00 99.10 109.59 95.43 100.46 94.09 95.55 -1.78%
EPS 7.83 10.54 13.82 5.18 6.10 2.95 5.62 24.76%
DPS 1.15 1.72 0.00 1.72 1.15 0.00 0.00 -
NAPS 0.4953 0.5212 0.5126 0.4738 0.4781 0.4437 0.4523 6.24%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.84 1.62 1.16 1.32 1.12 1.38 1.46 -
P/RPS 0.85 0.70 0.46 0.60 0.48 0.63 0.66 18.39%
P/EPS 10.13 6.62 3.62 10.97 7.91 20.12 11.19 -6.42%
EY 9.88 15.11 27.65 9.11 12.65 4.97 8.94 6.89%
DY 1.45 2.47 0.00 3.03 2.38 0.00 0.00 -
P/NAPS 1.60 1.34 0.97 1.20 1.01 1.34 1.39 9.84%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 24/05/17 27/02/17 23/11/16 22/08/16 25/05/16 24/02/16 -
Price 1.80 2.07 1.28 1.26 1.12 1.39 1.36 -
P/RPS 0.83 0.90 0.50 0.57 0.48 0.64 0.61 22.81%
P/EPS 9.91 8.46 3.99 10.47 7.91 20.27 10.42 -3.29%
EY 10.10 11.82 25.06 9.55 12.65 4.93 9.60 3.44%
DY 1.48 1.93 0.00 3.17 2.38 0.00 0.00 -
P/NAPS 1.57 1.71 1.08 1.15 1.01 1.35 1.30 13.41%

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