[EITA] YoY Annualized Quarter Result on 30-Sep-2014 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- -0.57%
YoY- 9.32%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Revenue 270,680 288,032 214,930 198,910 142,116 194,052 151,318 10.63%
PBT 26,691 21,508 27,478 17,426 15,663 18,553 16,894 8.27%
Tax -6,921 -5,274 -7,845 -4,633 -3,920 -4,760 -4,219 8.98%
NP 19,770 16,234 19,633 12,793 11,743 13,793 12,675 8.03%
-
NP to SH 19,921 15,641 19,570 12,720 11,636 13,747 12,512 8.41%
-
Tax Rate 25.93% 24.52% 28.55% 26.59% 25.03% 25.66% 24.97% -
Total Cost 250,910 271,798 195,297 186,117 130,373 180,259 138,643 10.86%
-
Net Worth 157,300 143,000 132,599 116,999 110,500 99,224 64,185 16.85%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Div 6,500 5,200 5,200 5,200 3,900 4,341 3,209 13.05%
Div Payout % 32.63% 33.25% 26.57% 40.88% 33.52% 31.58% 25.65% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Net Worth 157,300 143,000 132,599 116,999 110,500 99,224 64,185 16.85%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 106,976 3.44%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
NP Margin 7.30% 5.64% 9.13% 6.43% 8.26% 7.11% 8.38% -
ROE 12.66% 10.94% 14.76% 10.87% 10.53% 13.85% 19.49% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
RPS 208.22 221.56 165.33 153.01 109.32 156.46 141.45 6.95%
EPS 15.32 12.03 15.05 9.78 8.95 11.08 10.09 7.52%
DPS 5.00 4.00 4.00 4.00 3.00 3.50 3.00 9.28%
NAPS 1.21 1.10 1.02 0.90 0.85 0.80 0.60 12.96%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
RPS 90.04 95.81 71.49 66.16 47.27 64.55 50.33 10.63%
EPS 6.63 5.20 6.51 4.23 3.87 4.57 4.16 8.43%
DPS 2.16 1.73 1.73 1.73 1.30 1.44 1.07 12.98%
NAPS 0.5232 0.4757 0.4411 0.3892 0.3676 0.3301 0.2135 16.85%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 - -
Price 1.76 1.32 1.21 1.48 0.705 0.67 0.00 -
P/RPS 0.85 0.60 0.73 0.97 0.64 0.43 0.00 -
P/EPS 11.49 10.97 8.04 15.13 7.88 6.04 0.00 -
EY 8.71 9.11 12.44 6.61 12.70 16.54 0.00 -
DY 2.84 3.03 3.31 2.70 4.26 5.22 0.00 -
P/NAPS 1.45 1.20 1.19 1.64 0.83 0.84 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Date 23/11/17 23/11/16 25/11/15 25/11/14 26/11/13 27/02/13 04/04/12 -
Price 1.70 1.26 1.12 1.41 0.96 0.66 0.00 -
P/RPS 0.82 0.57 0.68 0.92 0.88 0.42 0.00 -
P/EPS 11.09 10.47 7.44 14.41 10.73 5.95 0.00 -
EY 9.01 9.55 13.44 6.94 9.32 16.79 0.00 -
DY 2.94 3.17 3.57 2.84 3.13 5.30 0.00 -
P/NAPS 1.40 1.15 1.10 1.57 1.13 0.83 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