[EITA] YoY 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- 21.97%
YoY- 20.57%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
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 78,556 105,227 63,975 60,160 60,633 58,506 43,141 10.49%
PBT 6,391 7,834 8,109 2,813 2,804 13,268 4,343 6.64%
Tax -2,057 -1,197 -2,270 -750 -593 -4,302 -1,186 9.60%
NP 4,334 6,637 5,839 2,063 2,211 8,966 3,157 5.41%
-
NP to SH 4,232 5,846 5,817 2,204 1,828 8,971 3,125 5.17%
-
Tax Rate 32.19% 15.28% 27.99% 26.66% 21.15% 32.42% 27.31% -
Total Cost 74,222 98,590 58,136 58,097 58,422 49,540 39,984 10.84%
-
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 3,899 3,898 3,899 3,900 2,600 2,600 2,600 6.98%
Div Payout % 92.15% 66.69% 67.04% 176.95% 142.23% 28.98% 83.20% -
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 5.52% 6.31% 9.13% 3.43% 3.65% 15.32% 7.32% -
ROE 2.29% 3.38% 3.47% 1.40% 1.28% 6.77% 2.67% -
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 60.43 80.97 49.21 46.28 46.64 45.00 33.19 10.49%
EPS 3.26 4.50 4.47 1.70 1.41 6.90 2.40 5.23%
DPS 3.00 3.00 3.00 3.00 2.00 2.00 2.00 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 26.03 34.87 21.20 19.93 20.09 19.39 14.29 10.50%
EPS 1.40 1.94 1.93 0.73 0.61 2.97 1.04 5.07%
DPS 1.29 1.29 1.29 1.29 0.86 0.86 0.86 6.98%
NAPS 0.6116 0.5727 0.5556 0.5212 0.4738 0.4393 0.3877 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 2.07 1.68 2.64 3.80 2.83 2.69 4.46 -11.99%
P/EPS 38.40 30.23 29.05 103.81 93.87 17.53 61.57 -7.56%
EY 2.60 3.31 3.44 0.96 1.07 5.70 1.62 8.19%
DY 2.40 2.21 2.31 1.70 1.52 1.65 1.35 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 2.90 1.87 2.80 3.67 2.70 2.49 4.25 -6.16%
P/EPS 53.76 33.57 30.84 100.27 89.61 16.23 58.66 -1.44%
EY 1.86 2.98 3.24 1.00 1.12 6.16 1.70 1.50%
DY 1.71 1.99 2.17 1.76 1.59 1.79 1.42 3.14%
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