[EAH] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -19.01%
YoY- 11.41%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 46,758 45,576 45,875 47,020 43,584 36,800 36,551 17.86%
PBT 8,033 7,397 8,827 10,993 14,149 13,359 11,938 -23.22%
Tax -215 -215 -215 -179 -174 -174 -175 14.72%
NP 7,818 7,182 8,612 10,814 13,975 13,185 11,763 -23.86%
-
NP to SH 6,489 5,277 5,870 6,806 8,403 8,384 8,016 -13.15%
-
Tax Rate 2.68% 2.91% 2.44% 1.63% 1.23% 1.30% 1.47% -
Total Cost 38,940 38,394 37,263 36,206 29,609 23,615 24,788 35.17%
-
Net Worth 64,180 59,640 50,793 55,215 54,704 49,898 50,898 16.73%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 64,180 59,640 50,793 55,215 54,704 49,898 50,898 16.73%
NOSH 427,868 426,000 362,812 306,749 303,913 293,521 203,592 64.14%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.72% 15.76% 18.77% 23.00% 32.06% 35.83% 32.18% -
ROE 10.11% 8.85% 11.56% 12.33% 15.36% 16.80% 15.75% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.93 10.70 12.64 15.33 14.34 12.54 17.95 -28.18%
EPS 1.52 1.24 1.62 2.22 2.76 2.86 3.94 -47.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.18 0.18 0.17 0.25 -28.88%
Adjusted Per Share Value based on latest NOSH - 306,749
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.72 0.71 0.71 0.73 0.68 0.57 0.57 16.86%
EPS 0.10 0.08 0.09 0.11 0.13 0.13 0.12 -11.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0099 0.0092 0.0079 0.0086 0.0085 0.0077 0.0079 16.25%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.125 0.13 0.145 0.15 0.17 0.19 0.21 -
P/RPS 1.14 1.22 1.15 0.98 1.19 1.52 1.17 -1.71%
P/EPS 8.24 10.49 8.96 6.76 6.15 6.65 5.33 33.73%
EY 12.13 9.53 11.16 14.79 16.26 15.03 18.75 -25.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.93 1.04 0.83 0.94 1.12 0.84 -0.79%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 29/11/12 29/08/12 31/05/12 28/02/12 -
Price 0.12 0.135 0.13 0.14 0.17 0.16 0.19 -
P/RPS 1.10 1.26 1.03 0.91 1.19 1.28 1.06 2.50%
P/EPS 7.91 10.90 8.04 6.31 6.15 5.60 4.83 38.97%
EY 12.64 9.18 12.45 15.85 16.26 17.85 20.72 -28.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.96 0.93 0.78 0.94 0.94 0.76 3.48%

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