[EITA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -2.19%
YoY- 9.87%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 142,116 215,812 172,340 194,052 200,064 192,616 161,012 -7.97%
PBT 15,663 20,440 15,624 18,553 19,166 17,890 18,016 -8.90%
Tax -3,920 -5,460 -4,072 -4,760 -5,056 -5,642 -5,264 -17.82%
NP 11,743 14,980 11,552 13,793 14,110 12,248 12,752 -5.34%
-
NP to SH 11,636 14,740 11,364 13,747 14,054 12,182 12,672 -5.52%
-
Tax Rate 25.03% 26.71% 26.06% 25.66% 26.38% 31.54% 29.22% -
Total Cost 130,373 200,832 160,788 180,259 185,953 180,368 148,260 -8.20%
-
Net Worth 110,500 105,300 106,599 99,224 93,959 87,316 81,319 22.65%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,900 - - 4,341 - - - -
Div Payout % 33.52% - - 31.58% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 110,500 105,300 106,599 99,224 93,959 87,316 81,319 22.65%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 107,000 13.84%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.26% 6.94% 6.70% 7.11% 7.05% 6.36% 7.92% -
ROE 10.53% 14.00% 10.66% 13.85% 14.96% 13.95% 15.58% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 109.32 166.01 132.57 156.46 163.95 163.24 150.48 -19.17%
EPS 8.95 11.33 8.76 11.08 11.52 10.32 11.84 -17.00%
DPS 3.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.85 0.81 0.82 0.80 0.77 0.74 0.76 7.73%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 47.09 71.51 57.10 64.30 66.29 63.82 53.35 -7.97%
EPS 3.86 4.88 3.77 4.55 4.66 4.04 4.20 -5.46%
DPS 1.29 0.00 0.00 1.44 0.00 0.00 0.00 -
NAPS 0.3661 0.3489 0.3532 0.3288 0.3113 0.2893 0.2694 22.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 - -
Price 0.705 0.795 0.675 0.67 0.67 0.72 0.00 -
P/RPS 0.64 0.48 0.51 0.43 0.41 0.44 0.00 -
P/EPS 7.88 7.01 7.72 6.04 5.82 6.97 0.00 -
EY 12.70 14.26 12.95 16.54 17.19 14.34 0.00 -
DY 4.26 0.00 0.00 5.22 0.00 0.00 0.00 -
P/NAPS 0.83 0.98 0.82 0.84 0.87 0.97 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 20/05/13 27/02/13 23/11/12 13/08/12 25/05/12 -
Price 0.96 0.72 0.79 0.66 0.67 0.72 0.70 -
P/RPS 0.88 0.43 0.60 0.42 0.41 0.44 0.47 51.85%
P/EPS 10.73 6.35 9.04 5.95 5.82 6.97 5.91 48.77%
EY 9.32 15.75 11.07 16.79 17.19 14.34 16.92 -32.77%
DY 3.13 0.00 0.00 5.30 0.00 0.00 0.00 -
P/NAPS 1.13 0.89 0.96 0.83 0.87 0.97 0.92 14.67%

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