[EITA] YoY Annualized Quarter Result on 30-Jun-2015 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- -9.11%
YoY- 10.46%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 CAGR
Revenue 265,868 280,693 303,198 208,565 207,692 215,812 200,064 5.06%
PBT 24,856 31,837 24,938 18,946 17,444 20,440 19,166 4.62%
Tax -5,328 -8,228 -6,241 -4,724 -4,596 -5,460 -5,056 0.91%
NP 19,528 23,609 18,697 14,222 12,848 14,980 14,110 5.81%
-
NP to SH 19,024 23,622 18,417 14,132 12,793 14,740 14,054 5.40%
-
Tax Rate 21.44% 25.84% 25.03% 24.93% 26.35% 26.71% 26.38% -
Total Cost 246,340 257,084 284,501 194,342 194,844 200,832 185,953 5.01%
-
Net Worth 167,694 149,499 144,300 126,100 116,999 105,300 93,959 10.59%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 CAGR
Div 6,933 3,466 3,466 3,466 3,466 - - -
Div Payout % 36.44% 14.68% 18.82% 24.53% 27.10% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 CAGR
Net Worth 167,694 149,499 144,300 126,100 116,999 105,300 93,959 10.59%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 CAGR
NP Margin 7.34% 8.41% 6.17% 6.82% 6.19% 6.94% 7.05% -
ROE 11.34% 15.80% 12.76% 11.21% 10.93% 14.00% 14.96% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 CAGR
RPS 204.52 215.92 233.23 160.43 159.76 166.01 163.95 3.91%
EPS 14.64 18.17 14.17 10.87 9.84 11.33 11.52 4.25%
DPS 5.33 2.67 2.67 2.67 2.67 0.00 0.00 -
NAPS 1.29 1.15 1.11 0.97 0.90 0.81 0.77 9.38%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 CAGR
RPS 88.09 93.00 100.46 69.10 68.82 71.51 66.29 5.06%
EPS 6.30 7.83 6.10 4.68 4.24 4.88 4.66 5.38%
DPS 2.30 1.15 1.15 1.15 1.15 0.00 0.00 -
NAPS 0.5556 0.4953 0.4781 0.4178 0.3877 0.3489 0.3113 10.59%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 28/09/12 -
Price 1.25 1.84 1.12 1.16 1.46 0.795 0.67 -
P/RPS 0.61 0.85 0.48 0.72 0.91 0.48 0.41 7.15%
P/EPS 8.54 10.13 7.91 10.67 14.84 7.01 5.82 6.89%
EY 11.71 9.88 12.65 9.37 6.74 14.26 17.19 -6.45%
DY 4.27 1.45 2.38 2.30 1.83 0.00 0.00 -
P/NAPS 0.97 1.60 1.01 1.20 1.62 0.98 0.87 1.91%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 CAGR
Date 20/08/18 22/08/17 22/08/16 28/08/15 26/08/14 27/08/13 23/11/12 -
Price 1.30 1.80 1.12 1.15 1.39 0.72 0.67 -
P/RPS 0.64 0.83 0.48 0.72 0.87 0.43 0.41 8.05%
P/EPS 8.88 9.91 7.91 10.58 14.12 6.35 5.82 7.62%
EY 11.26 10.10 12.65 9.45 7.08 15.75 17.19 -7.09%
DY 4.10 1.48 2.38 2.32 1.92 0.00 0.00 -
P/NAPS 1.01 1.57 1.01 1.19 1.54 0.89 0.87 2.62%

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