[EITA] QoQ TTM Result on 31-Dec-2016 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- 39.53%
YoY- 3.18%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 270,680 271,153 295,598 298,625 288,032 285,905 243,828 7.20%
PBT 26,691 26,682 36,468 29,727 21,508 31,972 22,695 11.40%
Tax -6,921 -6,764 -8,849 -7,336 -5,274 -8,983 -6,370 5.68%
NP 19,770 19,918 27,619 22,391 16,234 22,989 16,325 13.60%
-
NP to SH 19,921 19,545 27,093 21,824 15,641 22,784 16,254 14.51%
-
Tax Rate 25.93% 25.35% 24.27% 24.68% 24.52% 28.10% 28.07% -
Total Cost 250,910 251,235 267,979 276,234 271,798 262,916 227,503 6.74%
-
Net Worth 157,300 149,499 157,300 154,700 143,000 144,300 133,899 11.32%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 6,500 5,200 7,800 5,200 5,200 5,200 5,200 16.02%
Div Payout % 32.63% 26.61% 28.79% 23.83% 33.25% 22.82% 31.99% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 157,300 149,499 157,300 154,700 143,000 144,300 133,899 11.32%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.30% 7.35% 9.34% 7.50% 5.64% 8.04% 6.70% -
ROE 12.66% 13.07% 17.22% 14.11% 10.94% 15.79% 12.14% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 208.22 208.58 227.38 229.71 221.56 219.93 187.56 7.20%
EPS 15.32 15.03 20.84 16.79 12.03 17.53 12.50 14.51%
DPS 5.00 4.00 6.00 4.00 4.00 4.00 4.00 16.02%
NAPS 1.21 1.15 1.21 1.19 1.10 1.11 1.03 11.32%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 90.04 90.19 98.33 99.33 95.81 95.10 81.11 7.20%
EPS 6.63 6.50 9.01 7.26 5.20 7.58 5.41 14.50%
DPS 2.16 1.73 2.59 1.73 1.73 1.73 1.73 15.93%
NAPS 0.5232 0.4973 0.5232 0.5146 0.4757 0.48 0.4454 11.31%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.76 1.84 1.62 1.16 1.32 1.12 1.38 -
P/RPS 0.85 0.88 0.71 0.50 0.60 0.51 0.74 9.67%
P/EPS 11.49 12.24 7.77 6.91 10.97 6.39 11.04 2.69%
EY 8.71 8.17 12.86 14.47 9.11 15.65 9.06 -2.58%
DY 2.84 2.17 3.70 3.45 3.03 3.57 2.90 -1.38%
P/NAPS 1.45 1.60 1.34 0.97 1.20 1.01 1.34 5.39%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 22/08/17 24/05/17 27/02/17 23/11/16 22/08/16 25/05/16 -
Price 1.70 1.80 2.07 1.28 1.26 1.12 1.39 -
P/RPS 0.82 0.86 0.91 0.56 0.57 0.51 0.74 7.07%
P/EPS 11.09 11.97 9.93 7.62 10.47 6.39 11.12 -0.17%
EY 9.01 8.35 10.07 13.12 9.55 15.65 9.00 0.07%
DY 2.94 2.22 2.90 3.13 3.17 3.57 2.88 1.38%
P/NAPS 1.40 1.57 1.71 1.08 1.15 1.01 1.35 2.45%

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