[EITA] QoQ Annualized Quarter Result on 31-Dec-2013 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 13.44%
YoY- -3.98%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 198,910 207,692 195,550 184,144 142,116 215,812 172,340 10.02%
PBT 17,426 17,444 15,486 17,700 15,663 20,440 15,624 7.54%
Tax -4,633 -4,596 -4,456 -4,508 -3,920 -5,460 -4,072 8.97%
NP 12,793 12,848 11,030 13,192 11,743 14,980 11,552 7.03%
-
NP to SH 12,720 12,793 11,022 13,200 11,636 14,740 11,364 7.79%
-
Tax Rate 26.59% 26.35% 28.77% 25.47% 25.03% 26.71% 26.06% -
Total Cost 186,117 194,844 184,520 170,952 130,373 200,832 160,788 10.23%
-
Net Worth 116,999 116,999 111,800 114,399 110,500 105,300 106,599 6.39%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,200 3,466 - - 3,900 - - -
Div Payout % 40.88% 27.10% - - 33.52% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 116,999 116,999 111,800 114,399 110,500 105,300 106,599 6.39%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.43% 6.19% 5.64% 7.16% 8.26% 6.94% 6.70% -
ROE 10.87% 10.93% 9.86% 11.54% 10.53% 14.00% 10.66% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 153.01 159.76 150.42 141.65 109.32 166.01 132.57 10.02%
EPS 9.78 9.84 8.48 10.16 8.95 11.33 8.76 7.61%
DPS 4.00 2.67 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.90 0.90 0.86 0.88 0.85 0.81 0.82 6.39%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 65.91 68.82 64.79 61.01 47.09 71.51 57.10 10.02%
EPS 4.21 4.24 3.65 4.37 3.86 4.88 3.77 7.62%
DPS 1.72 1.15 0.00 0.00 1.29 0.00 0.00 -
NAPS 0.3877 0.3877 0.3704 0.379 0.3661 0.3489 0.3532 6.40%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.48 1.46 1.17 0.90 0.705 0.795 0.675 -
P/RPS 0.97 0.91 0.78 0.64 0.64 0.48 0.51 53.44%
P/EPS 15.13 14.84 13.80 8.86 7.88 7.01 7.72 56.54%
EY 6.61 6.74 7.25 11.28 12.70 14.26 12.95 -36.10%
DY 2.70 1.83 0.00 0.00 4.26 0.00 0.00 -
P/NAPS 1.64 1.62 1.36 1.02 0.83 0.98 0.82 58.67%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 29/05/14 25/02/14 26/11/13 27/08/13 20/05/13 -
Price 1.41 1.39 1.40 1.14 0.96 0.72 0.79 -
P/RPS 0.92 0.87 0.93 0.80 0.88 0.43 0.60 32.93%
P/EPS 14.41 14.12 16.51 11.23 10.73 6.35 9.04 36.41%
EY 6.94 7.08 6.06 8.91 9.32 15.75 11.07 -26.72%
DY 2.84 1.92 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 1.57 1.54 1.63 1.30 1.13 0.89 0.96 38.76%

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