[EITA] QoQ Annualized Quarter Result on 31-Dec-2016 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- 166.61%
YoY- 145.76%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 270,680 280,693 299,096 330,752 288,032 303,198 283,964 -3.14%
PBT 26,691 31,837 42,262 55,320 21,508 24,938 12,342 67.15%
Tax -6,921 -8,228 -10,498 -13,512 -5,274 -6,241 -3,348 62.20%
NP 19,770 23,609 31,764 41,808 16,234 18,697 8,994 68.97%
-
NP to SH 19,921 23,622 31,820 41,700 15,641 18,417 8,916 70.82%
-
Tax Rate 25.93% 25.84% 24.84% 24.43% 24.52% 25.03% 27.13% -
Total Cost 250,910 257,084 267,332 288,944 271,798 284,501 274,970 -5.91%
-
Net Worth 157,300 149,499 157,300 154,700 143,000 144,300 133,899 11.32%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 6,500 3,466 5,200 - 5,200 3,466 - -
Div Payout % 32.63% 14.68% 16.34% - 33.25% 18.82% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 157,300 149,499 157,300 154,700 143,000 144,300 133,899 11.32%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.30% 8.41% 10.62% 12.64% 5.64% 6.17% 3.17% -
ROE 12.66% 15.80% 20.23% 26.96% 10.94% 12.76% 6.66% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 208.22 215.92 230.07 254.42 221.56 233.23 218.43 -3.13%
EPS 15.32 18.17 24.48 32.08 12.03 14.17 6.86 70.76%
DPS 5.00 2.67 4.00 0.00 4.00 2.67 0.00 -
NAPS 1.21 1.15 1.21 1.19 1.10 1.11 1.03 11.32%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 89.69 93.00 99.10 109.59 95.43 100.46 94.09 -3.13%
EPS 6.60 7.83 10.54 13.82 5.18 6.10 2.95 70.97%
DPS 2.15 1.15 1.72 0.00 1.72 1.15 0.00 -
NAPS 0.5212 0.4953 0.5212 0.5126 0.4738 0.4781 0.4437 11.31%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.76 1.84 1.62 1.16 1.32 1.12 1.38 -
P/RPS 0.85 0.85 0.70 0.46 0.60 0.48 0.63 22.07%
P/EPS 11.49 10.13 6.62 3.62 10.97 7.91 20.12 -31.14%
EY 8.71 9.88 15.11 27.65 9.11 12.65 4.97 45.30%
DY 2.84 1.45 2.47 0.00 3.03 2.38 0.00 -
P/NAPS 1.45 1.60 1.34 0.97 1.20 1.01 1.34 5.39%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 22/08/17 24/05/17 27/02/17 23/11/16 22/08/16 25/05/16 -
Price 1.70 1.80 2.07 1.28 1.26 1.12 1.39 -
P/RPS 0.82 0.83 0.90 0.50 0.57 0.48 0.64 17.94%
P/EPS 11.09 9.91 8.46 3.99 10.47 7.91 20.27 -33.08%
EY 9.01 10.10 11.82 25.06 9.55 12.65 4.93 49.42%
DY 2.94 1.48 1.93 0.00 3.17 2.38 0.00 -
P/NAPS 1.40 1.57 1.71 1.08 1.15 1.01 1.35 2.45%

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