[EITA] QoQ TTM Result on 31-Mar-2017 [#2]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- 24.14%
YoY- 66.69%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 258,105 270,680 271,153 295,598 298,625 288,032 285,905 -6.57%
PBT 21,562 26,691 26,682 36,468 29,727 21,508 31,972 -23.04%
Tax -5,162 -6,921 -6,764 -8,849 -7,336 -5,274 -8,983 -30.81%
NP 16,400 19,770 19,918 27,619 22,391 16,234 22,989 -20.11%
-
NP to SH 16,566 19,921 19,545 27,093 21,824 15,641 22,784 -19.09%
-
Tax Rate 23.94% 25.93% 25.35% 24.27% 24.68% 24.52% 28.10% -
Total Cost 241,705 250,910 251,235 267,979 276,234 271,798 262,916 -5.43%
-
Net Worth 163,794 157,300 149,499 157,300 154,700 143,000 144,300 8.78%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 6,500 6,500 5,200 7,800 5,200 5,200 5,200 15.99%
Div Payout % 39.24% 32.63% 26.61% 28.79% 23.83% 33.25% 22.82% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 163,794 157,300 149,499 157,300 154,700 143,000 144,300 8.78%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.35% 7.30% 7.35% 9.34% 7.50% 5.64% 8.04% -
ROE 10.11% 12.66% 13.07% 17.22% 14.11% 10.94% 15.79% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 198.55 208.22 208.58 227.38 229.71 221.56 219.93 -6.57%
EPS 12.74 15.32 15.03 20.84 16.79 12.03 17.53 -19.11%
DPS 5.00 5.00 4.00 6.00 4.00 4.00 4.00 15.99%
NAPS 1.26 1.21 1.15 1.21 1.19 1.10 1.11 8.79%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 85.85 90.04 90.19 98.33 99.33 95.81 95.10 -6.57%
EPS 5.51 6.63 6.50 9.01 7.26 5.20 7.58 -19.10%
DPS 2.16 2.16 1.73 2.59 1.73 1.73 1.73 15.90%
NAPS 0.5448 0.5232 0.4973 0.5232 0.5146 0.4757 0.48 8.78%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.60 1.76 1.84 1.62 1.16 1.32 1.12 -
P/RPS 0.81 0.85 0.88 0.71 0.50 0.60 0.51 36.01%
P/EPS 12.56 11.49 12.24 7.77 6.91 10.97 6.39 56.72%
EY 7.96 8.71 8.17 12.86 14.47 9.11 15.65 -36.20%
DY 3.13 2.84 2.17 3.70 3.45 3.03 3.57 -8.37%
P/NAPS 1.27 1.45 1.60 1.34 0.97 1.20 1.01 16.45%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 23/11/17 22/08/17 24/05/17 27/02/17 23/11/16 22/08/16 -
Price 1.61 1.70 1.80 2.07 1.28 1.26 1.12 -
P/RPS 0.81 0.82 0.86 0.91 0.56 0.57 0.51 36.01%
P/EPS 12.63 11.09 11.97 9.93 7.62 10.47 6.39 57.30%
EY 7.92 9.01 8.35 10.07 13.12 9.55 15.65 -36.41%
DY 3.11 2.94 2.22 2.90 3.13 3.17 3.57 -8.76%
P/NAPS 1.28 1.40 1.57 1.71 1.08 1.15 1.01 17.05%

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