[EITA] YoY Annualized Quarter Result on 30-Jun-2013 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 29.71%
YoY- 21.0%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Revenue 303,198 208,565 207,692 215,812 200,064 152,093 15.61%
PBT 24,938 18,946 17,444 20,440 19,166 18,032 7.05%
Tax -6,241 -4,724 -4,596 -5,460 -5,056 -4,598 6.63%
NP 18,697 14,222 12,848 14,980 14,110 13,433 7.20%
-
NP to SH 18,417 14,132 12,793 14,740 14,054 13,249 7.17%
-
Tax Rate 25.03% 24.93% 26.35% 26.71% 26.38% 25.50% -
Total Cost 284,501 194,342 194,844 200,832 185,953 138,660 16.32%
-
Net Worth 144,300 126,100 116,999 105,300 93,959 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Div 3,466 3,466 3,466 - - - -
Div Payout % 18.82% 24.53% 27.10% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Net Worth 144,300 126,100 116,999 105,300 93,959 0 -
NOSH 130,000 130,000 130,000 130,000 130,000 122,076 1.33%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
NP Margin 6.17% 6.82% 6.19% 6.94% 7.05% 8.83% -
ROE 12.76% 11.21% 10.93% 14.00% 14.96% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
RPS 233.23 160.43 159.76 166.01 163.95 124.59 14.09%
EPS 14.17 10.87 9.84 11.33 11.52 10.85 5.77%
DPS 2.67 2.67 2.67 0.00 0.00 0.00 -
NAPS 1.11 0.97 0.90 0.81 0.77 0.00 -
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
RPS 100.46 69.10 68.82 71.51 66.29 50.39 15.62%
EPS 6.10 4.68 4.24 4.88 4.66 4.39 7.16%
DPS 1.15 1.15 1.15 0.00 0.00 0.00 -
NAPS 0.4781 0.4178 0.3877 0.3489 0.3113 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 28/09/12 - -
Price 1.12 1.16 1.46 0.795 0.67 0.00 -
P/RPS 0.48 0.72 0.91 0.48 0.41 0.00 -
P/EPS 7.91 10.67 14.84 7.01 5.82 0.00 -
EY 12.65 9.37 6.74 14.26 17.19 0.00 -
DY 2.38 2.30 1.83 0.00 0.00 0.00 -
P/NAPS 1.01 1.20 1.62 0.98 0.87 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Date 22/08/16 28/08/15 26/08/14 27/08/13 23/11/12 - -
Price 1.12 1.15 1.39 0.72 0.67 0.00 -
P/RPS 0.48 0.72 0.87 0.43 0.41 0.00 -
P/EPS 7.91 10.58 14.12 6.35 5.82 0.00 -
EY 12.65 9.45 7.08 15.75 17.19 0.00 -
DY 2.38 2.32 1.92 0.00 0.00 0.00 -
P/NAPS 1.01 1.19 1.54 0.89 0.87 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