[EITA] QoQ Annualized Quarter Result on 31-Mar-2015 [#2]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 46.13%
YoY- 41.06%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 288,380 214,930 208,565 226,168 199,332 198,910 207,692 24.38%
PBT 22,444 27,478 18,946 21,908 13,896 17,426 17,444 18.24%
Tax -5,264 -7,845 -4,724 -6,298 -3,144 -4,633 -4,596 9.44%
NP 17,180 19,633 14,222 15,610 10,752 12,793 12,848 21.30%
-
NP to SH 16,968 19,570 14,132 15,548 10,640 12,720 12,793 20.65%
-
Tax Rate 23.45% 28.55% 24.93% 28.75% 22.63% 26.59% 26.35% -
Total Cost 271,200 195,297 194,342 210,558 188,580 186,117 194,844 24.58%
-
Net Worth 136,499 132,599 126,100 124,799 119,600 116,999 116,999 10.79%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 5,200 3,466 - - 5,200 3,466 -
Div Payout % - 26.57% 24.53% - - 40.88% 27.10% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 136,499 132,599 126,100 124,799 119,600 116,999 116,999 10.79%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.96% 9.13% 6.82% 6.90% 5.39% 6.43% 6.19% -
ROE 12.43% 14.76% 11.21% 12.46% 8.90% 10.87% 10.93% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 221.83 165.33 160.43 173.98 153.33 153.01 159.76 24.38%
EPS 13.04 15.05 10.87 11.96 8.20 9.78 9.84 20.58%
DPS 0.00 4.00 2.67 0.00 0.00 4.00 2.67 -
NAPS 1.05 1.02 0.97 0.96 0.92 0.90 0.90 10.79%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 95.93 71.49 69.38 75.23 66.30 66.16 69.09 24.38%
EPS 5.64 6.51 4.70 5.17 3.54 4.23 4.26 20.51%
DPS 0.00 1.73 1.15 0.00 0.00 1.73 1.15 -
NAPS 0.454 0.4411 0.4195 0.4151 0.3978 0.3892 0.3892 10.78%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.46 1.21 1.16 1.22 1.14 1.48 1.46 -
P/RPS 0.66 0.73 0.72 0.70 0.74 0.97 0.91 -19.22%
P/EPS 11.19 8.04 10.67 10.20 13.93 15.13 14.84 -17.11%
EY 8.94 12.44 9.37 9.80 7.18 6.61 6.74 20.65%
DY 0.00 3.31 2.30 0.00 0.00 2.70 1.83 -
P/NAPS 1.39 1.19 1.20 1.27 1.24 1.64 1.62 -9.67%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 28/08/15 27/05/15 24/02/15 25/11/14 26/08/14 -
Price 1.36 1.12 1.15 1.31 1.24 1.41 1.39 -
P/RPS 0.61 0.68 0.72 0.75 0.81 0.92 0.87 -21.02%
P/EPS 10.42 7.44 10.58 10.95 15.15 14.41 14.12 -18.29%
EY 9.60 13.44 9.45 9.13 6.60 6.94 7.08 22.43%
DY 0.00 3.57 2.32 0.00 0.00 2.84 1.92 -
P/NAPS 1.30 1.10 1.19 1.36 1.35 1.57 1.54 -10.65%

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