[EITA] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
04-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 25.91%
YoY- -19.68%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 198,910 142,116 194,052 151,318 163,719 5.32%
PBT 17,426 15,663 18,553 16,894 20,329 -4.02%
Tax -4,633 -3,920 -4,760 -4,219 -4,710 -0.43%
NP 12,793 11,743 13,793 12,675 15,619 -5.18%
-
NP to SH 12,720 11,636 13,747 12,512 15,577 -5.25%
-
Tax Rate 26.59% 25.03% 25.66% 24.97% 23.17% -
Total Cost 186,117 130,373 180,259 138,643 148,100 6.28%
-
Net Worth 116,999 110,500 99,224 64,185 63,121 17.88%
Dividend
30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Div 5,200 3,900 4,341 3,209 17,866 -28.04%
Div Payout % 40.88% 33.52% 31.58% 25.65% 114.70% -
Equity
30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 116,999 110,500 99,224 64,185 63,121 17.88%
NOSH 130,000 130,000 130,000 106,976 106,984 5.33%
Ratio Analysis
30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.43% 8.26% 7.11% 8.38% 9.54% -
ROE 10.87% 10.53% 13.85% 19.49% 24.68% -
Per Share
30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 153.01 109.32 156.46 141.45 153.03 -0.00%
EPS 9.78 8.95 11.08 10.09 14.56 -10.06%
DPS 4.00 3.00 3.50 3.00 16.70 -31.68%
NAPS 0.90 0.85 0.80 0.60 0.59 11.91%
Adjusted Per Share Value based on latest NOSH - 106,803
30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 65.91 47.09 64.30 50.14 54.25 5.32%
EPS 4.21 3.86 4.55 4.15 5.16 -5.28%
DPS 1.72 1.29 1.44 1.06 5.92 -28.07%
NAPS 0.3877 0.3661 0.3288 0.2127 0.2091 17.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/09/14 30/09/13 31/12/12 - - -
Price 1.48 0.705 0.67 0.00 0.00 -
P/RPS 0.97 0.64 0.43 0.00 0.00 -
P/EPS 15.13 7.88 6.04 0.00 0.00 -
EY 6.61 12.70 16.54 0.00 0.00 -
DY 2.70 4.26 5.22 0.00 0.00 -
P/NAPS 1.64 0.83 0.84 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Date 25/11/14 26/11/13 27/02/13 04/04/12 - -
Price 1.41 0.96 0.66 0.00 0.00 -
P/RPS 0.92 0.88 0.42 0.00 0.00 -
P/EPS 14.41 10.73 5.95 0.00 0.00 -
EY 6.94 9.32 16.79 0.00 0.00 -
DY 2.84 3.13 5.30 0.00 0.00 -
P/NAPS 1.57 1.13 0.83 0.00 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