[EITA] YoY Cumulative Quarter Result on 30-Jun-2021 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- 40.01%
YoY- 7.47%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 290,319 232,009 284,680 212,876 205,664 200,159 199,401 6.45%
PBT 16,623 4,801 22,336 19,398 18,838 21,087 18,642 -1.89%
Tax -6,404 -4,354 -5,287 -5,821 -4,851 -5,843 -3,996 8.16%
NP 10,219 447 17,049 13,577 13,987 15,244 14,646 -5.81%
-
NP to SH 13,221 4,675 15,944 14,039 13,063 14,982 14,268 -1.26%
-
Tax Rate 38.52% 90.69% 23.67% 30.01% 25.75% 27.71% 21.44% -
Total Cost 280,100 231,562 267,631 199,299 191,677 184,915 184,755 7.17%
-
Net Worth 253,520 210,691 210,691 197,602 184,594 174,194 167,694 7.12%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 3,772 2,601 4,551 3,900 3,899 3,899 5,199 -5.20%
Div Payout % 28.54% 55.64% 28.55% 27.78% 29.85% 26.03% 36.44% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 253,520 210,691 210,691 197,602 184,594 174,194 167,694 7.12%
NOSH 301,810 260,113 260,113 260,003 130,000 130,000 130,000 15.05%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 3.52% 0.19% 5.99% 6.38% 6.80% 7.62% 7.34% -
ROE 5.21% 2.22% 7.57% 7.10% 7.08% 8.60% 8.51% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 96.19 89.20 109.44 81.87 158.21 153.97 153.39 -7.47%
EPS 4.66 1.80 6.13 5.40 10.05 11.52 10.98 -13.29%
DPS 1.25 1.00 1.75 1.50 3.00 3.00 4.00 -17.60%
NAPS 0.84 0.81 0.81 0.76 1.42 1.34 1.29 -6.89%
Adjusted Per Share Value based on latest NOSH - 260,003
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 96.57 77.17 94.69 70.81 68.41 66.58 66.33 6.45%
EPS 4.40 1.56 5.30 4.67 4.35 4.98 4.75 -1.26%
DPS 1.25 0.87 1.51 1.30 1.30 1.30 1.73 -5.26%
NAPS 0.8433 0.7008 0.7008 0.6573 0.614 0.5794 0.5578 7.12%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.865 0.69 0.765 0.815 1.20 1.43 1.25 -
P/RPS 0.90 0.77 0.70 1.00 0.76 0.93 0.81 1.76%
P/EPS 19.75 38.39 12.48 15.09 11.94 12.41 11.39 9.59%
EY 5.06 2.60 8.01 6.63 8.37 8.06 8.78 -8.76%
DY 1.45 1.45 2.29 1.84 2.50 2.10 3.20 -12.34%
P/NAPS 1.03 0.85 0.94 1.07 0.85 1.07 0.97 1.00%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 24/08/23 22/08/22 24/08/21 17/08/20 27/08/19 20/08/18 -
Price 0.755 0.715 0.77 0.81 1.20 1.42 1.30 -
P/RPS 0.78 0.80 0.70 0.99 0.76 0.92 0.85 -1.42%
P/EPS 17.24 39.78 12.56 15.00 11.94 12.32 11.84 6.45%
EY 5.80 2.51 7.96 6.67 8.37 8.12 8.44 -6.05%
DY 1.66 1.40 2.27 1.85 2.50 2.11 3.08 -9.78%
P/NAPS 0.90 0.88 0.95 1.07 0.85 1.06 1.01 -1.90%

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