[EITA] QoQ TTM Result on 30-Sep-2023 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
30-Sep-2023 [#4]
Profit Trend
QoQ- 38.34%
YoY- -45.02%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 359,477 317,883 310,912 303,000 315,896 363,583 374,109 -2.61%
PBT 20,523 12,791 7,376 9,935 15,877 24,911 29,845 -22.03%
Tax -7,024 -5,811 -5,116 -2,649 -3,810 -6,049 -6,348 6.95%
NP 13,499 6,980 2,260 7,286 12,067 18,862 23,497 -30.82%
-
NP to SH 15,854 10,283 7,433 10,766 13,196 18,702 21,792 -19.06%
-
Tax Rate 34.23% 45.43% 69.36% 26.66% 24.00% 24.28% 21.27% -
Total Cost 345,978 310,903 308,652 295,714 303,829 344,721 350,612 -0.88%
-
Net Worth 221,716 213,293 210,691 208,090 210,691 208,090 210,691 3.44%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 5,202 5,202 6,502 6,502 8,451 8,451 8,450 -27.56%
Div Payout % 32.81% 50.59% 87.49% 60.40% 64.05% 45.19% 38.78% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 221,716 213,293 210,691 208,090 210,691 208,090 210,691 3.44%
NOSH 263,585 260,113 260,113 260,113 260,113 260,113 260,113 0.88%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 3.76% 2.20% 0.73% 2.40% 3.82% 5.19% 6.28% -
ROE 7.15% 4.82% 3.53% 5.17% 6.26% 8.99% 10.34% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 137.81 122.21 119.53 116.49 121.45 139.78 143.83 -2.80%
EPS 6.08 3.95 2.86 4.14 5.07 7.19 8.38 -19.20%
DPS 2.00 2.00 2.50 2.50 3.25 3.25 3.25 -27.58%
NAPS 0.85 0.82 0.81 0.80 0.81 0.80 0.81 3.25%
Adjusted Per Share Value based on latest NOSH - 260,113
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 119.11 105.33 103.02 100.39 104.67 120.47 123.96 -2.61%
EPS 5.25 3.41 2.46 3.57 4.37 6.20 7.22 -19.09%
DPS 1.72 1.72 2.15 2.15 2.80 2.80 2.80 -27.67%
NAPS 0.7346 0.7067 0.6981 0.6895 0.6981 0.6895 0.6981 3.44%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.75 0.69 0.69 0.70 0.775 0.735 0.765 -
P/RPS 0.54 0.56 0.58 0.60 0.64 0.53 0.53 1.25%
P/EPS 12.34 17.45 24.15 16.91 15.28 10.22 9.13 22.17%
EY 8.10 5.73 4.14 5.91 6.55 9.78 10.95 -18.16%
DY 2.67 2.90 3.62 3.57 4.19 4.42 4.25 -26.58%
P/NAPS 0.88 0.84 0.85 0.88 0.96 0.92 0.94 -4.29%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 22/11/23 24/08/23 26/05/23 24/02/23 24/11/22 22/08/22 -
Price 0.80 0.785 0.715 0.73 0.745 0.765 0.77 -
P/RPS 0.58 0.64 0.60 0.63 0.61 0.55 0.54 4.86%
P/EPS 13.16 19.86 25.02 17.64 14.69 10.64 9.19 26.96%
EY 7.60 5.04 4.00 5.67 6.81 9.40 10.88 -21.22%
DY 2.50 2.55 3.50 3.42 4.36 4.25 4.22 -29.39%
P/NAPS 0.94 0.96 0.88 0.91 0.92 0.96 0.95 -0.70%

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