[EITA] QoQ Annualized Quarter Result on 31-Dec-2019 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- 16.63%
YoY- 270.76%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 284,220 274,218 291,198 280,088 305,386 266,878 238,184 12.46%
PBT 25,229 25,117 30,758 32,564 28,921 28,116 22,300 8.55%
Tax -6,908 -6,468 -7,196 -7,076 -7,040 -7,790 -6,746 1.59%
NP 18,321 18,649 23,562 25,488 21,881 20,325 15,554 11.50%
-
NP to SH 17,294 17,417 22,502 24,292 20,828 19,976 16,134 4.72%
-
Tax Rate 27.38% 25.75% 23.40% 21.73% 24.34% 27.71% 30.25% -
Total Cost 265,899 255,569 267,636 254,600 283,505 246,553 222,630 12.53%
-
Net Worth 184,594 184,594 181,994 179,394 172,854 174,194 170,294 5.50%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 7,799 5,199 - - 7,797 5,199 - -
Div Payout % 45.10% 29.85% - - 37.44% 26.03% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 184,594 184,594 181,994 179,394 172,854 174,194 170,294 5.50%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.45% 6.80% 8.09% 9.10% 7.17% 7.62% 6.53% -
ROE 9.37% 9.44% 12.36% 13.54% 12.05% 11.47% 9.47% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 218.64 210.94 224.01 215.46 234.97 205.30 183.22 12.46%
EPS 13.30 13.40 17.30 18.68 16.02 15.36 12.42 4.65%
DPS 6.00 4.00 0.00 0.00 6.00 4.00 0.00 -
NAPS 1.42 1.42 1.40 1.38 1.33 1.34 1.31 5.50%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 94.54 91.21 96.86 93.17 101.58 88.77 79.23 12.46%
EPS 5.75 5.79 7.48 8.08 6.93 6.64 5.37 4.65%
DPS 2.59 1.73 0.00 0.00 2.59 1.73 0.00 -
NAPS 0.614 0.614 0.6054 0.5967 0.575 0.5794 0.5665 5.49%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.25 1.20 1.06 1.50 1.36 1.43 1.28 -
P/RPS 0.57 0.57 0.47 0.70 0.58 0.70 0.70 -12.76%
P/EPS 9.40 8.96 6.12 8.03 8.49 9.31 10.31 -5.95%
EY 10.64 11.17 16.33 12.46 11.78 10.75 9.70 6.34%
DY 4.80 3.33 0.00 0.00 4.41 2.80 0.00 -
P/NAPS 0.88 0.85 0.76 1.09 1.02 1.07 0.98 -6.90%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 17/08/20 29/05/20 26/02/20 25/11/19 27/08/19 24/05/19 -
Price 1.75 1.20 1.21 1.43 1.51 1.42 1.31 -
P/RPS 0.80 0.57 0.54 0.66 0.64 0.69 0.71 8.25%
P/EPS 13.15 8.96 6.99 7.65 9.42 9.24 10.56 15.70%
EY 7.60 11.17 14.31 13.07 10.61 10.82 9.47 -13.60%
DY 3.43 3.33 0.00 0.00 3.97 2.82 0.00 -
P/NAPS 1.23 0.85 0.86 1.04 1.14 1.06 1.00 14.75%

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