[EITA] YoY Annualized Quarter Result on 30-Sep-2015 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Sep-2015 [#4]
Profit Trend
QoQ- 38.48%
YoY- 53.85%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
Revenue 263,376 270,680 288,032 214,930 198,910 142,116 194,052 5.45%
PBT 26,751 26,691 21,508 27,478 17,426 15,663 18,553 6.57%
Tax -6,266 -6,921 -5,274 -7,845 -4,633 -3,920 -4,760 4.89%
NP 20,485 19,770 16,234 19,633 12,793 11,743 13,793 7.12%
-
NP to SH 20,085 19,921 15,641 19,570 12,720 11,636 13,747 6.81%
-
Tax Rate 23.42% 25.93% 24.52% 28.55% 26.59% 25.03% 25.66% -
Total Cost 242,891 250,910 271,798 195,297 186,117 130,373 180,259 5.32%
-
Net Worth 167,694 157,300 143,000 132,599 116,999 110,500 99,224 9.55%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
Div 9,099 6,500 5,200 5,200 5,200 3,900 4,341 13.73%
Div Payout % 45.31% 32.63% 33.25% 26.57% 40.88% 33.52% 31.58% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
Net Worth 167,694 157,300 143,000 132,599 116,999 110,500 99,224 9.55%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
NP Margin 7.78% 7.30% 5.64% 9.13% 6.43% 8.26% 7.11% -
ROE 11.98% 12.66% 10.94% 14.76% 10.87% 10.53% 13.85% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
RPS 202.60 208.22 221.56 165.33 153.01 109.32 156.46 4.59%
EPS 15.45 15.32 12.03 15.05 9.78 8.95 11.08 5.95%
DPS 7.00 5.00 4.00 4.00 4.00 3.00 3.50 12.80%
NAPS 1.29 1.21 1.10 1.02 0.90 0.85 0.80 8.66%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
RPS 87.27 89.69 95.43 71.21 65.91 47.09 64.30 5.45%
EPS 6.65 6.60 5.18 6.48 4.21 3.86 4.55 6.82%
DPS 3.02 2.15 1.72 1.72 1.72 1.29 1.44 13.74%
NAPS 0.5556 0.5212 0.4738 0.4393 0.3877 0.3661 0.3288 9.55%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 -
Price 1.30 1.76 1.32 1.21 1.48 0.705 0.67 -
P/RPS 0.64 0.85 0.60 0.73 0.97 0.64 0.43 7.16%
P/EPS 8.41 11.49 10.97 8.04 15.13 7.88 6.04 5.92%
EY 11.88 8.71 9.11 12.44 6.61 12.70 16.54 -5.59%
DY 5.38 2.84 3.03 3.31 2.70 4.26 5.22 0.52%
P/NAPS 1.01 1.45 1.20 1.19 1.64 0.83 0.84 3.25%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 CAGR
Date 23/11/18 23/11/17 23/11/16 25/11/15 25/11/14 26/11/13 27/02/13 -
Price 1.38 1.70 1.26 1.12 1.41 0.96 0.66 -
P/RPS 0.68 0.82 0.57 0.68 0.92 0.88 0.42 8.73%
P/EPS 8.93 11.09 10.47 7.44 14.41 10.73 5.95 7.31%
EY 11.20 9.01 9.55 13.44 6.94 9.32 16.79 -6.79%
DY 5.07 2.94 3.17 3.57 2.84 3.13 5.30 -0.76%
P/NAPS 1.07 1.40 1.15 1.10 1.57 1.13 0.83 4.51%

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