[EITA] YoY Cumulative Quarter Result on 30-Jun-2014 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- 74.11%
YoY- 56.22%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Revenue 210,520 227,399 156,424 155,769 89,922 150,048 114,070 11.23%
PBT 23,878 18,704 14,210 13,083 8,517 14,375 13,524 10.38%
Tax -6,171 -4,681 -3,543 -3,447 -2,275 -3,792 -3,449 10.64%
NP 17,707 14,023 10,667 9,636 6,242 10,583 10,075 10.29%
-
NP to SH 17,717 13,813 10,599 9,595 6,142 10,541 9,937 10.57%
-
Tax Rate 25.84% 25.03% 24.93% 26.35% 26.71% 26.38% 25.50% -
Total Cost 192,813 213,376 145,757 146,133 83,680 139,465 103,995 11.32%
-
Net Worth 149,499 144,300 126,100 116,999 105,300 93,959 0 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Div 2,600 2,600 2,600 2,600 - - - -
Div Payout % 14.68% 18.82% 24.53% 27.10% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Net Worth 149,499 144,300 126,100 116,999 105,300 93,959 0 -
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 122,076 1.09%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
NP Margin 8.41% 6.17% 6.82% 6.19% 6.94% 7.05% 8.83% -
ROE 11.85% 9.57% 8.41% 8.20% 5.83% 11.22% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
RPS 161.94 174.92 120.33 119.82 69.17 122.96 93.44 10.02%
EPS 13.63 10.63 8.15 7.38 4.72 8.64 8.14 9.37%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.15 1.11 0.97 0.90 0.81 0.77 0.00 -
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
RPS 70.03 75.64 52.03 51.81 29.91 49.91 37.94 11.24%
EPS 5.89 4.59 3.53 3.19 2.04 3.51 3.31 10.53%
DPS 0.86 0.86 0.86 0.86 0.00 0.00 0.00 -
NAPS 0.4973 0.48 0.4195 0.3892 0.3503 0.3125 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 28/09/12 - -
Price 1.84 1.12 1.16 1.46 0.795 0.67 0.00 -
P/RPS 1.14 0.64 0.96 1.22 1.15 0.54 0.00 -
P/EPS 13.50 10.54 14.23 19.78 16.83 7.76 0.00 -
EY 7.41 9.49 7.03 5.06 5.94 12.89 0.00 -
DY 1.09 1.79 1.72 1.37 0.00 0.00 0.00 -
P/NAPS 1.60 1.01 1.20 1.62 0.98 0.87 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Date 22/08/17 22/08/16 28/08/15 26/08/14 27/08/13 23/11/12 - -
Price 1.80 1.12 1.15 1.39 0.72 0.67 0.00 -
P/RPS 1.11 0.64 0.96 1.16 1.04 0.54 0.00 -
P/EPS 13.21 10.54 14.11 18.83 15.24 7.76 0.00 -
EY 7.57 9.49 7.09 5.31 6.56 12.89 0.00 -
DY 1.11 1.79 1.74 1.44 0.00 0.00 0.00 -
P/NAPS 1.57 1.01 1.19 1.54 0.89 0.87 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