[EITA] YoY TTM Result on 30-Sep-2013 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 7.57%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Revenue 288,032 214,930 198,910 186,120 194,052 151,318 14.50%
PBT 21,508 27,478 17,426 19,841 18,553 16,894 5.21%
Tax -5,274 -7,845 -4,632 -4,888 -4,760 -4,219 4.80%
NP 16,234 19,633 12,794 14,953 13,793 12,675 5.34%
-
NP to SH 15,641 19,570 12,720 14,842 13,747 12,512 4.80%
-
Tax Rate 24.52% 28.55% 26.58% 24.64% 25.66% 24.97% -
Total Cost 271,798 195,297 186,116 171,167 180,259 138,643 15.21%
-
Net Worth 143,000 132,599 116,999 110,500 99,224 64,081 18.39%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Div 5,200 5,200 5,200 8,241 4,341 3,204 10.72%
Div Payout % 33.25% 26.57% 40.88% 55.53% 31.58% 25.61% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Net Worth 143,000 132,599 116,999 110,500 99,224 64,081 18.39%
NOSH 130,000 130,000 130,000 130,000 130,000 107,000 4.18%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
NP Margin 5.64% 9.13% 6.43% 8.03% 7.11% 8.38% -
ROE 10.94% 14.76% 10.87% 13.43% 13.85% 19.52% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
RPS 221.56 165.33 153.01 143.17 156.46 141.68 9.86%
EPS 12.03 15.05 9.78 11.42 11.08 11.71 0.56%
DPS 4.00 4.00 4.00 6.34 3.50 3.00 6.23%
NAPS 1.10 1.02 0.90 0.85 0.80 0.60 13.60%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
RPS 95.43 71.21 65.91 61.67 64.30 50.14 14.49%
EPS 5.18 6.48 4.21 4.92 4.55 4.15 4.77%
DPS 1.72 1.72 1.72 2.73 1.44 1.06 10.71%
NAPS 0.4738 0.4393 0.3877 0.3661 0.3288 0.2123 18.39%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 - -
Price 1.32 1.21 1.48 0.705 0.67 0.00 -
P/RPS 0.60 0.73 0.97 0.49 0.43 0.00 -
P/EPS 10.97 8.04 15.13 6.18 6.04 0.00 -
EY 9.11 12.44 6.61 16.19 16.54 0.00 -
DY 3.03 3.31 2.70 8.99 5.22 0.00 -
P/NAPS 1.20 1.19 1.64 0.83 0.84 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Date 23/11/16 25/11/15 25/11/14 26/11/13 27/02/13 - -
Price 1.26 1.12 1.41 0.96 0.66 0.00 -
P/RPS 0.57 0.68 0.92 0.67 0.42 0.00 -
P/EPS 10.47 7.44 14.41 8.41 5.95 0.00 -
EY 9.55 13.44 6.94 11.89 16.79 0.00 -
DY 3.17 3.57 2.84 6.60 5.30 0.00 -
P/NAPS 1.15 1.10 1.57 1.13 0.83 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