[EITA] YoY Annualized Quarter Result on 30-Jun-2017 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- -25.76%
YoY- 28.26%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 274,218 266,878 265,868 280,693 303,198 208,565 207,692 4.73%
PBT 25,117 28,116 24,856 31,837 24,938 18,946 17,444 6.25%
Tax -6,468 -7,790 -5,328 -8,228 -6,241 -4,724 -4,596 5.85%
NP 18,649 20,325 19,528 23,609 18,697 14,222 12,848 6.40%
-
NP to SH 17,417 19,976 19,024 23,622 18,417 14,132 12,793 5.27%
-
Tax Rate 25.75% 27.71% 21.44% 25.84% 25.03% 24.93% 26.35% -
Total Cost 255,569 246,553 246,340 257,084 284,501 194,342 194,844 4.62%
-
Net Worth 184,594 174,194 167,694 149,499 144,300 126,100 116,999 7.88%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 5,199 5,199 6,933 3,466 3,466 3,466 3,466 6.98%
Div Payout % 29.85% 26.03% 36.44% 14.68% 18.82% 24.53% 27.10% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 184,594 174,194 167,694 149,499 144,300 126,100 116,999 7.88%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 6.80% 7.62% 7.34% 8.41% 6.17% 6.82% 6.19% -
ROE 9.44% 11.47% 11.34% 15.80% 12.76% 11.21% 10.93% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 210.94 205.30 204.52 215.92 233.23 160.43 159.76 4.73%
EPS 13.40 15.36 14.64 18.17 14.17 10.87 9.84 5.27%
DPS 4.00 4.00 5.33 2.67 2.67 2.67 2.67 6.96%
NAPS 1.42 1.34 1.29 1.15 1.11 0.97 0.90 7.88%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 90.86 88.43 88.09 93.00 100.46 69.10 68.82 4.73%
EPS 5.77 6.62 6.30 7.83 6.10 4.68 4.24 5.26%
DPS 1.72 1.72 2.30 1.15 1.15 1.15 1.15 6.93%
NAPS 0.6116 0.5772 0.5556 0.4953 0.4781 0.4178 0.3877 7.88%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.20 1.43 1.25 1.84 1.12 1.16 1.46 -
P/RPS 0.57 0.70 0.61 0.85 0.48 0.72 0.91 -7.49%
P/EPS 8.96 9.31 8.54 10.13 7.91 10.67 14.84 -8.05%
EY 11.17 10.75 11.71 9.88 12.65 9.37 6.74 8.77%
DY 3.33 2.80 4.27 1.45 2.38 2.30 1.83 10.48%
P/NAPS 0.85 1.07 0.97 1.60 1.01 1.20 1.62 -10.18%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 17/08/20 27/08/19 20/08/18 22/08/17 22/08/16 28/08/15 26/08/14 -
Price 1.20 1.42 1.30 1.80 1.12 1.15 1.39 -
P/RPS 0.57 0.69 0.64 0.83 0.48 0.72 0.87 -6.79%
P/EPS 8.96 9.24 8.88 9.91 7.91 10.58 14.12 -7.29%
EY 11.17 10.82 11.26 10.10 12.65 9.45 7.08 7.88%
DY 3.33 2.82 4.10 1.48 2.38 2.32 1.92 9.60%
P/NAPS 0.85 1.06 1.01 1.57 1.01 1.19 1.54 -9.42%

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