[EITA] YoY Annualized Quarter Result on 30-Jun-2021 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- -6.66%
YoY- 7.47%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 387,092 309,345 379,573 283,834 274,218 266,878 265,868 6.45%
PBT 22,164 6,401 29,781 25,864 25,117 28,116 24,856 -1.89%
Tax -8,538 -5,805 -7,049 -7,761 -6,468 -7,790 -5,328 8.16%
NP 13,625 596 22,732 18,102 18,649 20,325 19,528 -5.81%
-
NP to SH 17,628 6,233 21,258 18,718 17,417 19,976 19,024 -1.26%
-
Tax Rate 38.52% 90.69% 23.67% 30.01% 25.75% 27.71% 21.44% -
Total Cost 373,466 308,749 356,841 265,732 255,569 246,553 246,340 7.17%
-
Net Worth 253,520 210,691 210,691 197,602 184,594 174,194 167,694 7.12%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 5,030 3,468 6,069 5,200 5,199 5,199 6,933 -5.20%
Div Payout % 28.54% 55.64% 28.55% 27.78% 29.85% 26.03% 36.44% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 253,520 210,691 210,691 197,602 184,594 174,194 167,694 7.12%
NOSH 301,810 260,113 260,113 260,003 130,000 130,000 130,000 15.05%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 3.52% 0.19% 5.99% 6.38% 6.80% 7.62% 7.34% -
ROE 6.95% 2.96% 10.09% 9.47% 9.44% 11.47% 11.34% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 128.26 118.93 145.93 109.17 210.94 205.30 204.52 -7.47%
EPS 6.21 2.40 8.17 7.20 13.40 15.36 14.64 -13.30%
DPS 1.67 1.33 2.33 2.00 4.00 4.00 5.33 -17.57%
NAPS 0.84 0.81 0.81 0.76 1.42 1.34 1.29 -6.89%
Adjusted Per Share Value based on latest NOSH - 260,003
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 128.76 102.90 126.26 94.41 91.21 88.77 88.44 6.45%
EPS 5.86 2.07 7.07 6.23 5.79 6.64 6.33 -1.27%
DPS 1.67 1.15 2.02 1.73 1.73 1.73 2.31 -5.25%
NAPS 0.8433 0.7008 0.7008 0.6573 0.614 0.5794 0.5578 7.12%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.865 0.69 0.765 0.815 1.20 1.43 1.25 -
P/RPS 0.67 0.58 0.52 0.75 0.57 0.70 0.61 1.57%
P/EPS 14.81 28.79 9.36 11.32 8.96 9.31 8.54 9.60%
EY 6.75 3.47 10.68 8.83 11.17 10.75 11.71 -8.76%
DY 1.93 1.93 3.05 2.45 3.33 2.80 4.27 -12.38%
P/NAPS 1.03 0.85 0.94 1.07 0.85 1.07 0.97 1.00%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 24/08/23 22/08/22 24/08/21 17/08/20 27/08/19 20/08/18 -
Price 0.755 0.715 0.77 0.81 1.20 1.42 1.30 -
P/RPS 0.59 0.60 0.53 0.74 0.57 0.69 0.64 -1.34%
P/EPS 12.93 29.84 9.42 11.25 8.96 9.24 8.88 6.45%
EY 7.74 3.35 10.61 8.89 11.17 10.82 11.26 -6.05%
DY 2.21 1.86 3.03 2.47 3.33 2.82 4.10 -9.77%
P/NAPS 0.90 0.88 0.95 1.07 0.85 1.06 1.01 -1.90%

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