[EAH] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 48.24%
YoY- 58.59%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 43,584 36,800 36,551 28,008 24,919 26,597 20,701 64.34%
PBT 14,149 13,359 11,938 8,369 4,129 4,372 4,050 130.41%
Tax -174 -174 -175 -7 -8 -9 -8 680.64%
NP 13,975 13,185 11,763 8,362 4,121 4,363 4,042 128.82%
-
NP to SH 8,403 8,384 8,016 6,109 4,121 4,363 4,042 62.96%
-
Tax Rate 1.23% 1.30% 1.47% 0.08% 0.19% 0.21% 0.20% -
Total Cost 29,609 23,615 24,788 19,646 20,798 22,234 16,659 46.78%
-
Net Worth 54,704 49,898 50,898 42,096 26,340 24,735 23,750 74.49%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 54,704 49,898 50,898 42,096 26,340 24,735 23,750 74.49%
NOSH 303,913 293,521 203,592 175,403 154,943 154,594 158,333 54.51%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 32.06% 35.83% 32.18% 29.86% 16.54% 16.40% 19.53% -
ROE 15.36% 16.80% 15.75% 14.51% 15.65% 17.64% 17.02% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.34 12.54 17.95 15.97 16.08 17.20 13.07 6.38%
EPS 2.76 2.86 3.94 3.48 2.66 2.82 2.55 5.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.25 0.24 0.17 0.16 0.15 12.93%
Adjusted Per Share Value based on latest NOSH - 175,403
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.68 0.57 0.57 0.43 0.39 0.41 0.32 65.36%
EPS 0.13 0.13 0.12 0.09 0.06 0.07 0.06 67.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0085 0.0077 0.0079 0.0065 0.0041 0.0038 0.0037 74.19%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.17 0.19 0.21 0.18 0.24 0.28 0.33 -
P/RPS 1.19 1.52 1.17 1.13 1.49 1.63 2.52 -39.38%
P/EPS 6.15 6.65 5.33 5.17 9.02 9.92 12.93 -39.09%
EY 16.26 15.03 18.75 19.35 11.08 10.08 7.74 64.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.12 0.84 0.75 1.41 1.75 2.20 -43.30%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 28/02/12 25/11/11 26/08/11 27/05/11 25/02/11 -
Price 0.17 0.16 0.19 0.20 0.19 0.27 0.28 -
P/RPS 1.19 1.28 1.06 1.25 1.18 1.57 2.14 -32.40%
P/EPS 6.15 5.60 4.83 5.74 7.14 9.57 10.97 -32.03%
EY 16.26 17.85 20.72 17.41 14.00 10.45 9.12 47.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 0.76 0.83 1.12 1.69 1.87 -36.80%

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