[EITA] YoY TTM 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- 13.69%
YoY- -3.37%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 376,193 310,912 374,109 291,432 310,891 264,134 259,561 6.37%
PBT 24,613 7,376 29,845 25,789 26,672 29,196 21,455 2.31%
Tax -7,861 -5,116 -6,348 -7,878 -6,048 -8,113 -4,746 8.76%
NP 16,752 2,260 23,497 17,911 20,624 21,083 16,709 0.04%
-
NP to SH 18,829 7,433 21,792 18,271 18,908 20,799 16,472 2.25%
-
Tax Rate 31.94% 69.36% 21.27% 30.55% 22.68% 27.79% 22.12% -
Total Cost 359,441 308,652 350,612 273,521 290,267 243,051 242,852 6.74%
-
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 6,206 6,502 8,450 7,799 7,798 7,799 9,099 -6.17%
Div Payout % 32.96% 87.49% 38.78% 42.69% 41.25% 37.50% 55.24% -
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 4.45% 0.73% 6.28% 6.15% 6.63% 7.98% 6.44% -
ROE 7.43% 3.53% 10.34% 9.25% 10.24% 11.94% 9.82% -
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 124.65 119.53 143.83 112.09 239.15 203.19 199.67 -7.54%
EPS 6.24 2.86 8.38 7.03 14.55 16.00 12.67 -11.12%
DPS 2.06 2.50 3.25 3.00 6.00 6.00 7.00 -18.42%
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 124.65 103.02 123.96 96.56 103.01 87.52 86.00 6.37%
EPS 6.24 2.46 7.22 6.05 6.26 6.89 5.46 2.24%
DPS 2.06 2.15 2.80 2.58 2.58 2.58 3.02 -6.17%
NAPS 0.84 0.6981 0.6981 0.6547 0.6116 0.5772 0.5556 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 0.69 0.58 0.53 0.73 0.50 0.70 0.63 1.52%
P/EPS 13.87 24.15 9.13 11.60 8.25 8.94 9.86 5.84%
EY 7.21 4.14 10.95 8.62 12.12 11.19 10.14 -5.52%
DY 2.38 3.62 4.25 3.68 5.00 4.20 5.60 -13.27%
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 0.61 0.60 0.54 0.72 0.50 0.70 0.65 -1.05%
P/EPS 12.10 25.02 9.19 11.53 8.25 8.88 10.26 2.78%
EY 8.26 4.00 10.88 8.68 12.12 11.27 9.75 -2.72%
DY 2.72 3.50 4.22 3.70 5.00 4.23 5.38 -10.73%
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