[EITA] QoQ Annualized Quarter Result on 31-Mar-2020 [#2]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- -7.37%
YoY- 39.47%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 264,600 284,220 274,218 291,198 280,088 305,386 266,878 -0.56%
PBT 33,528 25,229 25,117 30,758 32,564 28,921 28,116 12.39%
Tax -8,760 -6,908 -6,468 -7,196 -7,076 -7,040 -7,790 8.09%
NP 24,768 18,321 18,649 23,562 25,488 21,881 20,325 14.01%
-
NP to SH 24,120 17,294 17,417 22,502 24,292 20,828 19,976 13.32%
-
Tax Rate 26.13% 27.38% 25.75% 23.40% 21.73% 24.34% 27.71% -
Total Cost 239,832 265,899 255,569 267,636 254,600 283,505 246,553 -1.81%
-
Net Worth 192,394 184,594 184,594 181,994 179,394 172,854 174,194 6.81%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 7,799 5,199 - - 7,797 5,199 -
Div Payout % - 45.10% 29.85% - - 37.44% 26.03% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 192,394 184,594 184,594 181,994 179,394 172,854 174,194 6.81%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 9.36% 6.45% 6.80% 8.09% 9.10% 7.17% 7.62% -
ROE 12.54% 9.37% 9.44% 12.36% 13.54% 12.05% 11.47% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 203.54 218.64 210.94 224.01 215.46 234.97 205.30 -0.56%
EPS 18.56 13.30 13.40 17.30 18.68 16.02 15.36 13.38%
DPS 0.00 6.00 4.00 0.00 0.00 6.00 4.00 -
NAPS 1.48 1.42 1.42 1.40 1.38 1.33 1.34 6.81%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 88.02 94.54 91.21 96.86 93.17 101.58 88.77 -0.56%
EPS 8.02 5.75 5.79 7.48 8.08 6.93 6.64 13.35%
DPS 0.00 2.59 1.73 0.00 0.00 2.59 1.73 -
NAPS 0.64 0.614 0.614 0.6054 0.5967 0.575 0.5794 6.82%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.20 1.25 1.20 1.06 1.50 1.36 1.43 -
P/RPS 1.08 0.57 0.57 0.47 0.70 0.58 0.70 33.34%
P/EPS 11.86 9.40 8.96 6.12 8.03 8.49 9.31 17.42%
EY 8.43 10.64 11.17 16.33 12.46 11.78 10.75 -14.89%
DY 0.00 4.80 3.33 0.00 0.00 4.41 2.80 -
P/NAPS 1.49 0.88 0.85 0.76 1.09 1.02 1.07 24.57%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 20/11/20 17/08/20 29/05/20 26/02/20 25/11/19 27/08/19 -
Price 0.965 1.75 1.20 1.21 1.43 1.51 1.42 -
P/RPS 0.47 0.80 0.57 0.54 0.66 0.64 0.69 -22.49%
P/EPS 5.20 13.15 8.96 6.99 7.65 9.42 9.24 -31.71%
EY 19.23 7.60 11.17 14.31 13.07 10.61 10.82 46.46%
DY 0.00 3.43 3.33 0.00 0.00 3.97 2.82 -
P/NAPS 0.65 1.23 0.85 0.86 1.04 1.14 1.06 -27.71%

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