[EITA] QoQ TTM Result on 31-Mar-2019 [#2]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#2]
Profit Trend
QoQ- 19.68%
YoY- 19.89%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 323,775 305,386 264,134 250,908 244,896 263,376 259,561 15.83%
PBT 34,601 28,921 29,196 24,311 20,511 26,751 21,455 37.40%
Tax -7,752 -7,040 -8,113 -6,664 -5,704 -6,266 -4,746 38.57%
NP 26,849 21,881 21,083 17,647 14,807 20,485 16,709 37.07%
-
NP to SH 25,263 20,828 20,799 17,536 14,653 20,085 16,472 32.88%
-
Tax Rate 22.40% 24.34% 27.79% 27.41% 27.81% 23.42% 22.12% -
Total Cost 296,926 283,505 243,051 233,261 230,089 242,891 242,852 14.29%
-
Net Worth 179,394 172,854 174,194 170,294 163,794 167,694 167,694 4.58%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 7,798 7,798 7,799 9,099 9,099 9,099 9,099 -9.74%
Div Payout % 30.87% 37.44% 37.50% 51.89% 62.10% 45.31% 55.24% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 179,394 172,854 174,194 170,294 163,794 167,694 167,694 4.58%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.29% 7.17% 7.98% 7.03% 6.05% 7.78% 6.44% -
ROE 14.08% 12.05% 11.94% 10.30% 8.95% 11.98% 9.82% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 249.07 234.97 203.19 193.01 188.39 202.60 199.67 15.83%
EPS 19.43 16.03 16.00 13.49 11.27 15.45 12.67 32.87%
DPS 6.00 6.00 6.00 7.00 7.00 7.00 7.00 -9.74%
NAPS 1.38 1.33 1.34 1.31 1.26 1.29 1.29 4.58%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 107.28 101.18 87.52 83.13 81.14 87.27 86.00 15.83%
EPS 8.37 6.90 6.89 5.81 4.86 6.65 5.46 32.84%
DPS 2.58 2.58 2.58 3.02 3.02 3.02 3.02 -9.93%
NAPS 0.5944 0.5727 0.5772 0.5642 0.5427 0.5556 0.5556 4.59%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.50 1.36 1.43 1.28 1.37 1.30 1.25 -
P/RPS 0.60 0.58 0.70 0.66 0.73 0.64 0.63 -3.19%
P/EPS 7.72 8.49 8.94 9.49 12.15 8.41 9.86 -15.01%
EY 12.96 11.78 11.19 10.54 8.23 11.88 10.14 17.72%
DY 4.00 4.41 4.20 5.47 5.11 5.38 5.60 -20.04%
P/NAPS 1.09 1.02 1.07 0.98 1.09 1.01 0.97 8.06%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 25/11/19 27/08/19 24/05/19 27/02/19 23/11/18 20/08/18 -
Price 1.44 1.51 1.42 1.31 1.48 1.38 1.30 -
P/RPS 0.58 0.64 0.70 0.68 0.79 0.68 0.65 -7.29%
P/EPS 7.41 9.42 8.88 9.71 13.13 8.93 10.26 -19.45%
EY 13.50 10.61 11.27 10.30 7.62 11.20 9.75 24.15%
DY 4.17 3.97 4.23 5.34 4.73 5.07 5.38 -15.58%
P/NAPS 1.04 1.14 1.06 1.00 1.17 1.07 1.01 1.96%

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