[EITA] QoQ TTM Result on 31-Dec-2022 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Dec-2022 [#1]
Profit Trend
QoQ- -29.44%
YoY- -37.99%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 317,883 310,912 303,000 315,896 363,583 374,109 360,790 -8.08%
PBT 12,791 7,376 9,935 15,877 24,911 29,845 30,217 -43.59%
Tax -5,811 -5,116 -2,649 -3,810 -6,049 -6,348 -7,755 -17.48%
NP 6,980 2,260 7,286 12,067 18,862 23,497 22,462 -54.08%
-
NP to SH 10,283 7,433 10,766 13,196 18,702 21,792 20,781 -37.41%
-
Tax Rate 45.43% 69.36% 26.66% 24.00% 24.28% 21.27% 25.66% -
Total Cost 310,903 308,652 295,714 303,829 344,721 350,612 338,328 -5.47%
-
Net Worth 213,293 210,691 208,090 210,691 208,090 210,691 205,402 2.54%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 5,202 6,502 6,502 8,451 8,451 8,450 8,450 -27.61%
Div Payout % 50.59% 87.49% 60.40% 64.05% 45.19% 38.78% 40.66% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 213,293 210,691 208,090 210,691 208,090 210,691 205,402 2.54%
NOSH 260,113 260,113 260,113 260,113 260,113 260,113 260,003 0.02%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.20% 0.73% 2.40% 3.82% 5.19% 6.28% 6.23% -
ROE 4.82% 3.53% 5.17% 6.26% 8.99% 10.34% 10.12% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 122.21 119.53 116.49 121.45 139.78 143.83 138.76 -8.11%
EPS 3.95 2.86 4.14 5.07 7.19 8.38 7.99 -37.45%
DPS 2.00 2.50 2.50 3.25 3.25 3.25 3.25 -27.62%
NAPS 0.82 0.81 0.80 0.81 0.80 0.81 0.79 2.51%
Adjusted Per Share Value based on latest NOSH - 260,113
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 105.33 103.02 100.39 104.67 120.47 123.96 119.54 -8.08%
EPS 3.41 2.46 3.57 4.37 6.20 7.22 6.89 -37.40%
DPS 1.72 2.15 2.15 2.80 2.80 2.80 2.80 -27.71%
NAPS 0.7067 0.6981 0.6895 0.6981 0.6895 0.6981 0.6806 2.53%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.69 0.69 0.70 0.775 0.735 0.765 0.83 -
P/RPS 0.56 0.58 0.60 0.64 0.53 0.53 0.60 -4.49%
P/EPS 17.45 24.15 16.91 15.28 10.22 9.13 10.38 41.33%
EY 5.73 4.14 5.91 6.55 9.78 10.95 9.63 -29.23%
DY 2.90 3.62 3.57 4.19 4.42 4.25 3.92 -18.18%
P/NAPS 0.84 0.85 0.88 0.96 0.92 0.94 1.05 -13.81%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 24/08/23 26/05/23 24/02/23 24/11/22 22/08/22 25/05/22 -
Price 0.785 0.715 0.73 0.745 0.765 0.77 0.81 -
P/RPS 0.64 0.60 0.63 0.61 0.55 0.54 0.58 6.77%
P/EPS 19.86 25.02 17.64 14.69 10.64 9.19 10.13 56.57%
EY 5.04 4.00 5.67 6.81 9.40 10.88 9.87 -36.08%
DY 2.55 3.50 3.42 4.36 4.25 4.22 4.01 -26.03%
P/NAPS 0.96 0.88 0.91 0.92 0.96 0.95 1.03 -4.57%

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