[EITA] QoQ TTM Result on 30-Sep-2019 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
30-Sep-2019 [#4]
Profit Trend
QoQ- 0.14%
YoY- 3.7%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 310,891 331,893 323,775 305,386 264,134 250,908 244,896 17.25%
PBT 26,672 33,150 34,601 28,921 29,196 24,311 20,511 19.15%
Tax -6,048 -7,266 -7,752 -7,040 -8,113 -6,664 -5,704 3.98%
NP 20,624 25,884 26,849 21,881 21,083 17,647 14,807 24.74%
-
NP to SH 18,908 24,011 25,263 20,828 20,799 17,536 14,653 18.54%
-
Tax Rate 22.68% 21.92% 22.40% 24.34% 27.79% 27.41% 27.81% -
Total Cost 290,267 306,009 296,926 283,505 243,051 233,261 230,089 16.76%
-
Net Worth 184,594 181,994 179,394 172,854 174,194 170,294 163,794 8.30%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 7,798 7,798 7,798 7,798 7,799 9,099 9,099 -9.78%
Div Payout % 41.25% 32.48% 30.87% 37.44% 37.50% 51.89% 62.10% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 184,594 181,994 179,394 172,854 174,194 170,294 163,794 8.30%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 6.63% 7.80% 8.29% 7.17% 7.98% 7.03% 6.05% -
ROE 10.24% 13.19% 14.08% 12.05% 11.94% 10.30% 8.95% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 239.15 255.31 249.07 234.97 203.19 193.01 188.39 17.25%
EPS 14.55 18.47 19.43 16.03 16.00 13.49 11.27 18.58%
DPS 6.00 6.00 6.00 6.00 6.00 7.00 7.00 -9.77%
NAPS 1.42 1.40 1.38 1.33 1.34 1.31 1.26 8.30%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 103.01 109.97 107.28 101.18 87.52 83.13 81.14 17.26%
EPS 6.26 7.96 8.37 6.90 6.89 5.81 4.86 18.40%
DPS 2.58 2.58 2.58 2.58 2.58 3.02 3.02 -9.97%
NAPS 0.6116 0.603 0.5944 0.5727 0.5772 0.5642 0.5427 8.30%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.20 1.06 1.50 1.36 1.43 1.28 1.37 -
P/RPS 0.50 0.42 0.60 0.58 0.70 0.66 0.73 -22.31%
P/EPS 8.25 5.74 7.72 8.49 8.94 9.49 12.15 -22.76%
EY 12.12 17.43 12.96 11.78 11.19 10.54 8.23 29.47%
DY 5.00 5.66 4.00 4.41 4.20 5.47 5.11 -1.44%
P/NAPS 0.85 0.76 1.09 1.02 1.07 0.98 1.09 -15.29%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 17/08/20 29/05/20 26/02/20 25/11/19 27/08/19 24/05/19 27/02/19 -
Price 1.20 1.21 1.44 1.51 1.42 1.31 1.48 -
P/RPS 0.50 0.47 0.58 0.64 0.70 0.68 0.79 -26.30%
P/EPS 8.25 6.55 7.41 9.42 8.88 9.71 13.13 -26.66%
EY 12.12 15.26 13.50 10.61 11.27 10.30 7.62 36.29%
DY 5.00 4.96 4.17 3.97 4.23 5.34 4.73 3.77%
P/NAPS 0.85 0.86 1.04 1.14 1.06 1.00 1.17 -19.20%

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