[EITA] QoQ Annualized Quarter Result on 30-Sep-2021 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 6.25%
YoY- 15.0%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 379,573 410,004 482,840 302,305 283,834 293,034 264,600 27.27%
PBT 29,781 33,300 45,308 26,907 25,864 26,680 33,528 -7.61%
Tax -7,049 -8,934 -11,696 -6,881 -7,761 -7,188 -8,760 -13.52%
NP 22,732 24,366 33,612 20,026 18,102 19,492 24,768 -5.57%
-
NP to SH 21,258 21,842 29,700 19,888 18,718 20,054 24,120 -8.09%
-
Tax Rate 23.67% 26.83% 25.81% 25.57% 30.01% 26.94% 26.13% -
Total Cost 356,841 385,638 449,228 282,279 265,732 273,542 239,832 30.42%
-
Net Worth 210,691 205,402 205,402 197,602 197,602 192,401 192,394 6.26%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 6,069 9,100 - 7,800 5,200 7,800 - -
Div Payout % 28.55% 41.66% - 39.22% 27.78% 38.90% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 210,691 205,402 205,402 197,602 197,602 192,401 192,394 6.26%
NOSH 260,113 260,003 260,003 260,003 260,003 260,003 130,000 58.98%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.99% 5.94% 6.96% 6.62% 6.38% 6.65% 9.36% -
ROE 10.09% 10.63% 14.46% 10.06% 9.47% 10.42% 12.54% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 145.93 157.69 185.71 116.27 109.17 112.70 203.54 -19.94%
EPS 8.17 8.40 11.44 7.65 7.20 7.72 18.56 -42.22%
DPS 2.33 3.50 0.00 3.00 2.00 3.00 0.00 -
NAPS 0.81 0.79 0.79 0.76 0.76 0.74 1.48 -33.16%
Adjusted Per Share Value based on latest NOSH - 260,003
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 126.26 136.38 160.61 100.56 94.41 97.47 88.02 27.27%
EPS 7.07 7.27 9.88 6.62 6.23 6.67 8.02 -8.08%
DPS 2.02 3.03 0.00 2.59 1.73 2.59 0.00 -
NAPS 0.7008 0.6832 0.6832 0.6573 0.6573 0.64 0.64 6.25%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.765 0.83 0.865 0.845 0.815 0.86 2.20 -
P/RPS 0.52 0.53 0.47 0.73 0.75 0.76 1.08 -38.65%
P/EPS 9.36 9.88 7.57 11.05 11.32 11.15 11.86 -14.63%
EY 10.68 10.12 13.21 9.05 8.83 8.97 8.43 17.13%
DY 3.05 4.22 0.00 3.55 2.45 3.49 0.00 -
P/NAPS 0.94 1.05 1.09 1.11 1.07 1.16 1.49 -26.50%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 25/05/22 25/02/22 25/11/21 24/08/21 20/05/21 22/02/21 -
Price 0.77 0.81 0.84 0.865 0.81 0.88 0.965 -
P/RPS 0.53 0.51 0.45 0.74 0.74 0.78 0.47 8.36%
P/EPS 9.42 9.64 7.35 11.31 11.25 11.41 5.20 48.76%
EY 10.61 10.37 13.60 8.84 8.89 8.76 19.23 -32.80%
DY 3.03 4.32 0.00 3.47 2.47 3.41 0.00 -
P/NAPS 0.95 1.03 1.06 1.14 1.07 1.19 0.65 28.87%

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