[EITA] QoQ TTM Result on 31-Dec-2021 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 7.01%
YoY- 23.37%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 363,583 374,109 360,790 356,865 302,305 291,432 285,138 17.57%
PBT 24,911 29,845 30,217 29,852 26,907 25,789 23,190 4.88%
Tax -6,049 -6,348 -7,755 -7,616 -6,882 -7,878 -6,903 -8.42%
NP 18,862 23,497 22,462 22,236 20,025 17,911 16,287 10.27%
-
NP to SH 18,702 21,792 20,781 21,282 19,887 18,271 16,071 10.62%
-
Tax Rate 24.28% 21.27% 25.66% 25.51% 25.58% 30.55% 29.77% -
Total Cost 344,721 350,612 338,328 334,629 282,280 273,521 268,851 18.00%
-
Net Worth 208,090 210,691 205,402 205,402 197,602 197,602 192,401 5.35%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 8,451 8,450 8,450 7,800 7,800 7,799 11,699 -19.47%
Div Payout % 45.19% 38.78% 40.66% 36.65% 39.22% 42.69% 72.80% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 208,090 210,691 205,402 205,402 197,602 197,602 192,401 5.35%
NOSH 260,113 260,113 260,003 260,003 260,003 260,003 260,003 0.02%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.19% 6.28% 6.23% 6.23% 6.62% 6.15% 5.71% -
ROE 8.99% 10.34% 10.12% 10.36% 10.06% 9.25% 8.35% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 139.78 143.83 138.76 137.25 116.27 112.09 109.67 17.53%
EPS 7.19 8.38 7.99 8.19 7.65 7.03 6.18 10.60%
DPS 3.25 3.25 3.25 3.00 3.00 3.00 4.50 -19.48%
NAPS 0.80 0.81 0.79 0.79 0.76 0.76 0.74 5.32%
Adjusted Per Share Value based on latest NOSH - 260,003
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 120.47 123.96 119.54 118.24 100.16 96.56 94.48 17.56%
EPS 6.20 7.22 6.89 7.05 6.59 6.05 5.32 10.73%
DPS 2.80 2.80 2.80 2.58 2.58 2.58 3.88 -19.52%
NAPS 0.6895 0.6981 0.6806 0.6806 0.6547 0.6547 0.6375 5.36%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.735 0.765 0.83 0.865 0.845 0.815 0.86 -
P/RPS 0.53 0.53 0.60 0.63 0.73 0.73 0.78 -22.69%
P/EPS 10.22 9.13 10.38 10.57 11.05 11.60 13.91 -18.56%
EY 9.78 10.95 9.63 9.46 9.05 8.62 7.19 22.74%
DY 4.42 4.25 3.92 3.47 3.55 3.68 5.23 -10.60%
P/NAPS 0.92 0.94 1.05 1.09 1.11 1.07 1.16 -14.30%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 22/08/22 25/05/22 25/02/22 25/11/21 24/08/21 20/05/21 -
Price 0.765 0.77 0.81 0.84 0.865 0.81 0.88 -
P/RPS 0.55 0.54 0.58 0.61 0.74 0.72 0.80 -22.08%
P/EPS 10.64 9.19 10.13 10.26 11.31 11.53 14.24 -17.64%
EY 9.40 10.88 9.87 9.74 8.84 8.68 7.02 21.46%
DY 4.25 4.22 4.01 3.57 3.47 3.70 5.11 -11.55%
P/NAPS 0.96 0.95 1.03 1.06 1.14 1.07 1.19 -13.32%

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