[EITA] QoQ Cumulative Quarter Result on 30-Sep-2016 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- 13.23%
YoY- -20.08%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 210,520 149,548 82,688 288,032 227,399 141,982 72,095 104.42%
PBT 23,878 21,131 13,830 21,508 18,704 6,171 5,611 162.83%
Tax -6,171 -5,249 -3,378 -5,274 -4,681 -1,674 -1,316 180.41%
NP 17,707 15,882 10,452 16,234 14,023 4,497 4,295 157.33%
-
NP to SH 17,717 15,910 10,425 15,641 13,813 4,458 4,242 159.57%
-
Tax Rate 25.84% 24.84% 24.43% 24.52% 25.03% 27.13% 23.45% -
Total Cost 192,813 133,666 72,236 271,798 213,376 137,485 67,800 100.85%
-
Net Worth 149,499 157,300 154,700 143,000 144,300 133,899 136,499 6.25%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 2,600 2,600 - 5,200 2,600 - - -
Div Payout % 14.68% 16.34% - 33.25% 18.82% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 149,499 157,300 154,700 143,000 144,300 133,899 136,499 6.25%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.41% 10.62% 12.64% 5.64% 6.17% 3.17% 5.96% -
ROE 11.85% 10.11% 6.74% 10.94% 9.57% 3.33% 3.11% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 161.94 115.04 63.61 221.56 174.92 109.22 55.46 104.42%
EPS 13.63 12.24 8.02 12.03 10.63 3.43 3.26 159.75%
DPS 2.00 2.00 0.00 4.00 2.00 0.00 0.00 -
NAPS 1.15 1.21 1.19 1.10 1.11 1.03 1.05 6.25%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 69.75 49.55 27.40 95.43 75.35 47.04 23.89 104.41%
EPS 5.87 5.27 3.45 5.18 4.58 1.48 1.41 159.01%
DPS 0.86 0.86 0.00 1.72 0.86 0.00 0.00 -
NAPS 0.4953 0.5212 0.5126 0.4738 0.4781 0.4437 0.4523 6.24%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.84 1.62 1.16 1.32 1.12 1.38 1.46 -
P/RPS 1.14 1.41 1.82 0.60 0.64 1.26 2.63 -42.75%
P/EPS 13.50 13.24 14.47 10.97 10.54 40.24 44.74 -55.04%
EY 7.41 7.55 6.91 9.11 9.49 2.48 2.23 122.84%
DY 1.09 1.23 0.00 3.03 1.79 0.00 0.00 -
P/NAPS 1.60 1.34 0.97 1.20 1.01 1.34 1.39 9.84%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 24/05/17 27/02/17 23/11/16 22/08/16 25/05/16 24/02/16 -
Price 1.80 2.07 1.28 1.26 1.12 1.39 1.36 -
P/RPS 1.11 1.80 2.01 0.57 0.64 1.27 2.45 -41.03%
P/EPS 13.21 16.91 15.96 10.47 10.54 40.53 41.68 -53.54%
EY 7.57 5.91 6.27 9.55 9.49 2.47 2.40 115.22%
DY 1.11 0.97 0.00 3.17 1.79 0.00 0.00 -
P/NAPS 1.57 1.71 1.08 1.15 1.01 1.35 1.30 13.41%

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