[EITA] QoQ TTM Result on 31-Dec-2020 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- -0.25%
YoY- -31.71%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 302,305 291,432 285,138 280,348 284,220 310,891 331,893 -6.02%
PBT 26,907 25,789 23,190 25,470 25,229 26,672 33,150 -12.97%
Tax -6,882 -7,878 -6,903 -7,329 -6,908 -6,048 -7,266 -3.55%
NP 20,025 17,911 16,287 18,141 18,321 20,624 25,884 -15.71%
-
NP to SH 19,887 18,271 16,071 17,251 17,294 18,908 24,011 -11.79%
-
Tax Rate 25.58% 30.55% 29.77% 28.78% 27.38% 22.68% 21.92% -
Total Cost 282,280 273,521 268,851 262,207 265,899 290,267 306,009 -5.23%
-
Net Worth 197,602 197,602 192,401 192,394 184,594 184,594 181,994 5.63%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 7,800 7,799 11,699 7,799 7,799 7,798 7,798 0.01%
Div Payout % 39.22% 42.69% 72.80% 45.21% 45.10% 41.25% 32.48% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 197,602 197,602 192,401 192,394 184,594 184,594 181,994 5.63%
NOSH 260,003 260,003 260,003 130,000 130,000 130,000 130,000 58.67%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.62% 6.15% 5.71% 6.47% 6.45% 6.63% 7.80% -
ROE 10.06% 9.25% 8.35% 8.97% 9.37% 10.24% 13.19% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 116.27 112.09 109.67 215.66 218.64 239.15 255.31 -40.77%
EPS 7.65 7.03 6.18 13.27 13.30 14.55 18.47 -44.40%
DPS 3.00 3.00 4.50 6.00 6.00 6.00 6.00 -36.97%
NAPS 0.76 0.76 0.74 1.48 1.42 1.42 1.40 -33.42%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 100.16 96.56 94.48 92.89 94.17 103.01 109.97 -6.03%
EPS 6.59 6.05 5.32 5.72 5.73 6.26 7.96 -11.82%
DPS 2.58 2.58 3.88 2.58 2.58 2.58 2.58 0.00%
NAPS 0.6547 0.6547 0.6375 0.6375 0.6116 0.6116 0.603 5.63%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.845 0.815 0.86 2.20 1.25 1.20 1.06 -
P/RPS 0.73 0.73 0.78 1.02 0.57 0.50 0.42 44.51%
P/EPS 11.05 11.60 13.91 16.58 9.40 8.25 5.74 54.68%
EY 9.05 8.62 7.19 6.03 10.64 12.12 17.43 -35.37%
DY 3.55 3.68 5.23 2.73 4.80 5.00 5.66 -26.70%
P/NAPS 1.11 1.07 1.16 1.49 0.88 0.85 0.76 28.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 24/08/21 20/05/21 22/02/21 20/11/20 17/08/20 29/05/20 -
Price 0.865 0.81 0.88 0.965 1.75 1.20 1.21 -
P/RPS 0.74 0.72 0.80 0.45 0.80 0.50 0.47 35.30%
P/EPS 11.31 11.53 14.24 7.27 13.15 8.25 6.55 43.88%
EY 8.84 8.68 7.02 13.75 7.60 12.12 15.26 -30.48%
DY 3.47 3.70 5.11 6.22 3.43 5.00 4.96 -21.17%
P/NAPS 1.14 1.07 1.19 0.65 1.23 0.85 0.86 20.65%

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