[EITA] YoY Cumulative Quarter Result on 30-Jun-2017 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- 11.36%
YoY- 28.26%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 205,664 200,159 199,401 210,520 227,399 156,424 155,769 4.73%
PBT 18,838 21,087 18,642 23,878 18,704 14,210 13,083 6.25%
Tax -4,851 -5,843 -3,996 -6,171 -4,681 -3,543 -3,447 5.85%
NP 13,987 15,244 14,646 17,707 14,023 10,667 9,636 6.40%
-
NP to SH 13,063 14,982 14,268 17,717 13,813 10,599 9,595 5.27%
-
Tax Rate 25.75% 27.71% 21.44% 25.84% 25.03% 24.93% 26.35% -
Total Cost 191,677 184,915 184,755 192,813 213,376 145,757 146,133 4.62%
-
Net Worth 184,594 174,194 167,694 149,499 144,300 126,100 116,999 7.88%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 3,899 3,899 5,199 2,600 2,600 2,600 2,600 6.98%
Div Payout % 29.85% 26.03% 36.44% 14.68% 18.82% 24.53% 27.10% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 184,594 174,194 167,694 149,499 144,300 126,100 116,999 7.88%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 6.80% 7.62% 7.34% 8.41% 6.17% 6.82% 6.19% -
ROE 7.08% 8.60% 8.51% 11.85% 9.57% 8.41% 8.20% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 158.21 153.97 153.39 161.94 174.92 120.33 119.82 4.73%
EPS 10.05 11.52 10.98 13.63 10.63 8.15 7.38 5.27%
DPS 3.00 3.00 4.00 2.00 2.00 2.00 2.00 6.98%
NAPS 1.42 1.34 1.29 1.15 1.11 0.97 0.90 7.88%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 68.41 66.58 66.33 70.03 75.64 52.03 51.81 4.73%
EPS 4.35 4.98 4.75 5.89 4.59 3.53 3.19 5.30%
DPS 1.30 1.30 1.73 0.86 0.86 0.86 0.86 7.12%
NAPS 0.614 0.5794 0.5578 0.4973 0.48 0.4195 0.3892 7.88%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.20 1.43 1.25 1.84 1.12 1.16 1.46 -
P/RPS 0.76 0.93 0.81 1.14 0.64 0.96 1.22 -7.57%
P/EPS 11.94 12.41 11.39 13.50 10.54 14.23 19.78 -8.06%
EY 8.37 8.06 8.78 7.41 9.49 7.03 5.06 8.74%
DY 2.50 2.10 3.20 1.09 1.79 1.72 1.37 10.53%
P/NAPS 0.85 1.07 0.97 1.60 1.01 1.20 1.62 -10.18%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 17/08/20 27/08/19 20/08/18 22/08/17 22/08/16 28/08/15 26/08/14 -
Price 1.20 1.42 1.30 1.80 1.12 1.15 1.39 -
P/RPS 0.76 0.92 0.85 1.11 0.64 0.96 1.16 -6.79%
P/EPS 11.94 12.32 11.84 13.21 10.54 14.11 18.83 -7.30%
EY 8.37 8.12 8.44 7.57 9.49 7.09 5.31 7.87%
DY 2.50 2.11 3.08 1.11 1.79 1.74 1.44 9.62%
P/NAPS 0.85 1.06 1.01 1.57 1.01 1.19 1.54 -9.42%

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