[EITA] QoQ Annualized Quarter Result on 31-Dec-2018 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- -67.38%
YoY- -76.83%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 305,386 266,878 238,184 206,532 263,376 265,868 263,120 10.43%
PBT 28,921 28,116 22,300 9,844 26,751 24,856 27,180 4.22%
Tax -7,040 -7,790 -6,746 -4,228 -6,266 -5,328 -5,950 11.85%
NP 21,881 20,325 15,554 5,616 20,485 19,528 21,230 2.03%
-
NP to SH 20,828 19,976 16,134 6,552 20,085 19,024 21,232 -1.27%
-
Tax Rate 24.34% 27.71% 30.25% 42.95% 23.42% 21.44% 21.89% -
Total Cost 283,505 246,553 222,630 200,916 242,891 246,340 241,890 11.15%
-
Net Worth 172,854 174,194 170,294 163,794 167,694 167,694 163,794 3.65%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 7,797 5,199 - - 9,099 6,933 - -
Div Payout % 37.44% 26.03% - - 45.31% 36.44% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 172,854 174,194 170,294 163,794 167,694 167,694 163,794 3.65%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.17% 7.62% 6.53% 2.72% 7.78% 7.34% 8.07% -
ROE 12.05% 11.47% 9.47% 4.00% 11.98% 11.34% 12.96% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 234.97 205.30 183.22 158.88 202.60 204.52 202.41 10.44%
EPS 16.02 15.36 12.42 5.04 15.45 14.64 16.34 -1.30%
DPS 6.00 4.00 0.00 0.00 7.00 5.33 0.00 -
NAPS 1.33 1.34 1.31 1.26 1.29 1.29 1.26 3.66%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 101.58 88.77 79.23 68.70 87.61 88.44 87.52 10.43%
EPS 6.93 6.64 5.37 2.18 6.68 6.33 7.06 -1.23%
DPS 2.59 1.73 0.00 0.00 3.03 2.31 0.00 -
NAPS 0.575 0.5794 0.5665 0.5448 0.5578 0.5578 0.5448 3.65%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.36 1.43 1.28 1.37 1.30 1.25 1.55 -
P/RPS 0.58 0.70 0.70 0.86 0.64 0.61 0.77 -17.19%
P/EPS 8.49 9.31 10.31 27.18 8.41 8.54 9.49 -7.14%
EY 11.78 10.75 9.70 3.68 11.88 11.71 10.54 7.68%
DY 4.41 2.80 0.00 0.00 5.38 4.27 0.00 -
P/NAPS 1.02 1.07 0.98 1.09 1.01 0.97 1.23 -11.72%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 27/08/19 24/05/19 27/02/19 23/11/18 20/08/18 28/05/18 -
Price 1.51 1.42 1.31 1.48 1.38 1.30 1.37 -
P/RPS 0.64 0.69 0.71 0.93 0.68 0.64 0.68 -3.95%
P/EPS 9.42 9.24 10.56 29.36 8.93 8.88 8.39 8.01%
EY 10.61 10.82 9.47 3.41 11.20 11.26 11.92 -7.46%
DY 3.97 2.82 0.00 0.00 5.07 4.10 0.00 -
P/NAPS 1.14 1.06 1.00 1.17 1.07 1.01 1.09 3.03%

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