[EITA] YoY Annualized Quarter Result on 30-Sep-2017 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- -15.67%
YoY- 27.36%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 284,220 305,386 263,376 270,680 288,032 214,930 198,910 6.12%
PBT 25,229 28,921 26,751 26,691 21,508 27,478 17,426 6.35%
Tax -6,908 -7,040 -6,266 -6,921 -5,274 -7,845 -4,633 6.87%
NP 18,321 21,881 20,485 19,770 16,234 19,633 12,793 6.16%
-
NP to SH 17,294 20,828 20,085 19,921 15,641 19,570 12,720 5.24%
-
Tax Rate 27.38% 24.34% 23.42% 25.93% 24.52% 28.55% 26.59% -
Total Cost 265,899 283,505 242,891 250,910 271,798 195,297 186,117 6.12%
-
Net Worth 184,594 172,854 167,694 157,300 143,000 132,599 116,999 7.88%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 7,799 7,797 9,099 6,500 5,200 5,200 5,200 6.98%
Div Payout % 45.10% 37.44% 45.31% 32.63% 33.25% 26.57% 40.88% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 184,594 172,854 167,694 157,300 143,000 132,599 116,999 7.88%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.45% 7.17% 7.78% 7.30% 5.64% 9.13% 6.43% -
ROE 9.37% 12.05% 11.98% 12.66% 10.94% 14.76% 10.87% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 218.64 234.97 202.60 208.22 221.56 165.33 153.01 6.12%
EPS 13.30 16.02 15.45 15.32 12.03 15.05 9.78 5.25%
DPS 6.00 6.00 7.00 5.00 4.00 4.00 4.00 6.98%
NAPS 1.42 1.33 1.29 1.21 1.10 1.02 0.90 7.88%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 94.54 101.58 87.61 90.04 95.81 71.49 66.16 6.12%
EPS 5.75 6.93 6.68 6.63 5.20 6.51 4.23 5.24%
DPS 2.59 2.59 3.03 2.16 1.73 1.73 1.73 6.95%
NAPS 0.614 0.575 0.5578 0.5232 0.4757 0.4411 0.3892 7.88%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.25 1.36 1.30 1.76 1.32 1.21 1.48 -
P/RPS 0.57 0.58 0.64 0.85 0.60 0.73 0.97 -8.47%
P/EPS 9.40 8.49 8.41 11.49 10.97 8.04 15.13 -7.61%
EY 10.64 11.78 11.88 8.71 9.11 12.44 6.61 8.24%
DY 4.80 4.41 5.38 2.84 3.03 3.31 2.70 10.05%
P/NAPS 0.88 1.02 1.01 1.45 1.20 1.19 1.64 -9.84%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 25/11/19 23/11/18 23/11/17 23/11/16 25/11/15 25/11/14 -
Price 1.75 1.51 1.38 1.70 1.26 1.12 1.41 -
P/RPS 0.80 0.64 0.68 0.82 0.57 0.68 0.92 -2.30%
P/EPS 13.15 9.42 8.93 11.09 10.47 7.44 14.41 -1.51%
EY 7.60 10.61 11.20 9.01 9.55 13.44 6.94 1.52%
DY 3.43 3.97 5.07 2.94 3.17 3.57 2.84 3.19%
P/NAPS 1.23 1.14 1.07 1.40 1.15 1.10 1.57 -3.98%

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