[EITA] QoQ TTM Result on 31-Dec-2023 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2024
Quarter
31-Dec-2023 [#1]
Profit Trend
QoQ- 54.18%
YoY- 20.14%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 394,167 376,193 373,223 359,477 317,883 310,912 303,000 19.11%
PBT 10,491 24,613 22,843 20,523 12,791 7,376 9,935 3.68%
Tax -7,266 -7,861 -8,545 -7,024 -5,811 -5,116 -2,649 95.58%
NP 3,225 16,752 14,298 13,499 6,980 2,260 7,286 -41.83%
-
NP to SH 9,403 18,829 16,459 15,854 10,283 7,433 10,766 -8.60%
-
Tax Rate 69.26% 31.94% 37.41% 34.23% 45.43% 69.36% 26.66% -
Total Cost 390,942 359,441 358,925 345,978 310,903 308,652 295,714 20.39%
-
Net Worth 243,510 253,520 239,400 221,716 213,293 210,691 208,090 11.01%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 6,611 6,206 6,206 5,202 5,202 6,502 6,502 1.11%
Div Payout % 70.32% 32.96% 37.71% 32.81% 50.59% 87.49% 60.40% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 243,510 253,520 239,400 221,716 213,293 210,691 208,090 11.01%
NOSH 300,629 301,810 301,810 263,585 260,113 260,113 260,113 10.10%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 0.82% 4.45% 3.83% 3.76% 2.20% 0.73% 2.40% -
ROE 3.86% 7.43% 6.88% 7.15% 4.82% 3.53% 5.17% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 131.11 124.65 129.40 137.81 122.21 119.53 116.49 8.17%
EPS 3.13 6.24 5.71 6.08 3.95 2.86 4.14 -16.96%
DPS 2.20 2.06 2.15 2.00 2.00 2.50 2.50 -8.14%
NAPS 0.81 0.84 0.83 0.85 0.82 0.81 0.80 0.82%
Adjusted Per Share Value based on latest NOSH - 263,585
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 131.11 125.13 124.15 119.57 105.74 103.42 100.79 19.10%
EPS 3.13 6.26 5.47 5.27 3.42 2.47 3.58 -8.54%
DPS 2.20 2.06 2.06 1.73 1.73 2.16 2.16 1.22%
NAPS 0.81 0.8433 0.7963 0.7375 0.7095 0.7008 0.6922 11.01%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.74 0.865 0.94 0.75 0.69 0.69 0.70 -
P/RPS 0.56 0.69 0.73 0.54 0.56 0.58 0.60 -4.48%
P/EPS 23.66 13.87 16.47 12.34 17.45 24.15 16.91 25.02%
EY 4.23 7.21 6.07 8.10 5.73 4.14 5.91 -19.93%
DY 2.97 2.38 2.29 2.67 2.90 3.62 3.57 -11.51%
P/NAPS 0.91 1.03 1.13 0.88 0.84 0.85 0.88 2.25%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 21/08/24 17/05/24 26/02/24 22/11/23 24/08/23 26/05/23 -
Price 0.735 0.755 0.865 0.80 0.785 0.715 0.73 -
P/RPS 0.56 0.61 0.67 0.58 0.64 0.60 0.63 -7.53%
P/EPS 23.50 12.10 15.16 13.16 19.86 25.02 17.64 21.00%
EY 4.26 8.26 6.60 7.60 5.04 4.00 5.67 -17.31%
DY 2.99 2.72 2.49 2.50 2.55 3.50 3.42 -8.54%
P/NAPS 0.91 0.90 1.04 0.94 0.96 0.88 0.91 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