[EITA] QoQ TTM Result on 31-Mar-2014 [#2]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- -4.22%
YoY- 6.6%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 202,707 198,910 207,963 196,806 188,152 186,120 187,666 5.25%
PBT 16,475 17,426 20,229 19,500 20,088 19,841 18,125 -6.14%
Tax -4,291 -4,632 -5,091 -5,130 -5,047 -4,888 -4,214 1.21%
NP 12,184 12,794 15,138 14,370 15,041 14,953 13,911 -8.43%
-
NP to SH 12,080 12,720 15,089 14,306 14,936 14,842 13,798 -8.46%
-
Tax Rate 26.05% 26.58% 25.17% 26.31% 25.12% 24.64% 23.25% -
Total Cost 190,523 186,116 192,825 182,436 173,111 171,167 173,755 6.31%
-
Net Worth 119,600 116,999 116,999 111,800 114,399 110,500 105,300 8.83%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,200 5,200 6,500 3,900 3,900 8,241 4,341 12.75%
Div Payout % 43.05% 40.88% 43.08% 27.26% 26.11% 55.53% 31.46% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 119,600 116,999 116,999 111,800 114,399 110,500 105,300 8.83%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.01% 6.43% 7.28% 7.30% 7.99% 8.03% 7.41% -
ROE 10.10% 10.87% 12.90% 12.80% 13.06% 13.43% 13.10% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 155.93 153.01 159.97 151.39 144.73 143.17 144.36 5.25%
EPS 9.29 9.78 11.61 11.00 11.49 11.42 10.61 -8.45%
DPS 4.00 4.00 5.00 3.00 3.00 6.34 3.34 12.73%
NAPS 0.92 0.90 0.90 0.86 0.88 0.85 0.81 8.83%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 67.16 65.91 68.91 65.21 62.34 61.67 62.18 5.25%
EPS 4.00 4.21 5.00 4.74 4.95 4.92 4.57 -8.47%
DPS 1.72 1.72 2.15 1.29 1.29 2.73 1.44 12.53%
NAPS 0.3963 0.3877 0.3877 0.3704 0.379 0.3661 0.3489 8.83%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.14 1.48 1.46 1.17 0.90 0.705 0.795 -
P/RPS 0.73 0.97 0.91 0.77 0.62 0.49 0.55 20.71%
P/EPS 12.27 15.13 12.58 10.63 7.83 6.18 7.49 38.84%
EY 8.15 6.61 7.95 9.41 12.77 16.19 13.35 -27.97%
DY 3.51 2.70 3.42 2.56 3.33 8.99 4.20 -11.24%
P/NAPS 1.24 1.64 1.62 1.36 1.02 0.83 0.98 16.93%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 25/11/14 26/08/14 29/05/14 25/02/14 26/11/13 27/08/13 -
Price 1.24 1.41 1.39 1.40 1.14 0.96 0.72 -
P/RPS 0.80 0.92 0.87 0.92 0.79 0.67 0.50 36.68%
P/EPS 13.34 14.41 11.98 12.72 9.92 8.41 6.78 56.82%
EY 7.49 6.94 8.35 7.86 10.08 11.89 14.74 -36.24%
DY 3.23 2.84 3.60 2.14 2.63 6.60 4.64 -21.40%
P/NAPS 1.35 1.57 1.54 1.63 1.30 1.13 0.89 31.91%

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