[EAH] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 34.17%
YoY- 27.92%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 93,268 92,555 91,790 79,329 46,758 45,576 45,875 60.69%
PBT 11,098 10,487 10,221 9,983 8,033 7,397 8,827 16.53%
Tax -1,331 -766 -602 -390 -215 -215 -215 238.28%
NP 9,767 9,721 9,619 9,593 7,818 7,182 8,612 8.77%
-
NP to SH 9,713 9,583 9,307 8,706 6,489 5,277 5,870 40.02%
-
Tax Rate 11.99% 7.30% 5.89% 3.91% 2.68% 2.91% 2.44% -
Total Cost 83,501 82,834 82,171 69,736 38,940 38,394 37,263 71.49%
-
Net Worth 81,617 71,521 68,760 68,029 64,180 59,640 50,793 37.30%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 81,617 71,521 68,760 68,029 64,180 59,640 50,793 37.30%
NOSH 582,978 420,714 429,756 425,185 427,868 426,000 362,812 37.30%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.47% 10.50% 10.48% 12.09% 16.72% 15.76% 18.77% -
ROE 11.90% 13.40% 13.54% 12.80% 10.11% 8.85% 11.56% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.00 22.00 21.36 18.66 10.93 10.70 12.64 17.06%
EPS 1.67 2.28 2.17 2.05 1.52 1.24 1.62 2.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.17 0.16 0.16 0.15 0.14 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 425,185
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.45 1.43 1.42 1.23 0.72 0.71 0.71 61.17%
EPS 0.15 0.15 0.14 0.13 0.10 0.08 0.09 40.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0127 0.0111 0.0107 0.0105 0.0099 0.0092 0.0079 37.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.12 0.175 0.20 0.135 0.125 0.13 0.145 -
P/RPS 0.75 0.80 0.94 0.72 1.14 1.22 1.15 -24.85%
P/EPS 7.20 7.68 9.24 6.59 8.24 10.49 8.96 -13.60%
EY 13.88 13.02 10.83 15.17 12.13 9.53 11.16 15.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.03 1.25 0.84 0.83 0.93 1.04 -11.93%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 24/02/14 18/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.16 0.125 0.18 0.175 0.12 0.135 0.13 -
P/RPS 1.00 0.57 0.84 0.94 1.10 1.26 1.03 -1.95%
P/EPS 9.60 5.49 8.31 8.55 7.91 10.90 8.04 12.58%
EY 10.41 18.22 12.03 11.70 12.64 9.18 12.45 -11.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.74 1.13 1.09 0.80 0.96 0.93 14.58%

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