[EITA] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.81%
YoY- 9.87%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 186,120 187,666 196,884 194,052 187,296 173,476 158,063 11.49%
PBT 19,841 18,125 17,955 18,553 17,745 17,565 17,667 8.03%
Tax -4,888 -4,214 -4,462 -4,760 -4,562 -4,896 -4,625 3.75%
NP 14,953 13,911 13,493 13,793 13,183 12,669 13,042 9.53%
-
NP to SH 14,842 13,798 13,420 13,747 13,116 12,626 12,913 9.71%
-
Tax Rate 24.64% 23.25% 24.85% 25.66% 25.71% 27.87% 26.18% -
Total Cost 171,167 173,755 183,391 180,259 174,113 160,807 145,021 11.67%
-
Net Worth 110,500 105,300 106,599 99,224 93,959 87,316 81,319 22.65%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 8,241 4,341 4,341 4,341 3,204 3,204 3,204 87.61%
Div Payout % 55.53% 31.46% 32.35% 31.58% 24.43% 25.38% 24.81% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 110,500 105,300 106,599 99,224 93,959 87,316 81,319 22.65%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 107,000 13.84%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.03% 7.41% 6.85% 7.11% 7.04% 7.30% 8.25% -
ROE 13.43% 13.10% 12.59% 13.85% 13.96% 14.46% 15.88% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 143.17 144.36 151.45 156.46 153.49 147.02 147.72 -2.06%
EPS 11.42 10.61 10.32 11.08 10.75 10.70 12.07 -3.61%
DPS 6.34 3.34 3.34 3.50 2.63 2.72 2.99 64.97%
NAPS 0.85 0.81 0.82 0.80 0.77 0.74 0.76 7.73%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 61.67 62.18 65.23 64.30 62.06 57.48 52.37 11.50%
EPS 4.92 4.57 4.45 4.55 4.35 4.18 4.28 9.72%
DPS 2.73 1.44 1.44 1.44 1.06 1.06 1.06 87.78%
NAPS 0.3661 0.3489 0.3532 0.3288 0.3113 0.2893 0.2694 22.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 - -
Price 0.705 0.795 0.675 0.67 0.67 0.72 0.00 -
P/RPS 0.49 0.55 0.45 0.43 0.44 0.49 0.00 -
P/EPS 6.18 7.49 6.54 6.04 6.23 6.73 0.00 -
EY 16.19 13.35 15.29 16.54 16.04 14.86 0.00 -
DY 8.99 4.20 4.95 5.22 3.92 3.77 0.00 -
P/NAPS 0.83 0.98 0.82 0.84 0.87 0.97 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 20/05/13 27/02/13 23/11/12 - - -
Price 0.96 0.72 0.79 0.66 0.67 0.00 0.00 -
P/RPS 0.67 0.50 0.52 0.42 0.44 0.00 0.00 -
P/EPS 8.41 6.78 7.65 5.95 6.23 0.00 0.00 -
EY 11.89 14.74 13.07 16.79 16.04 0.00 0.00 -
DY 6.60 4.64 4.23 5.30 3.92 0.00 0.00 -
P/NAPS 1.13 0.89 0.96 0.83 0.87 0.00 0.00 -

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