[EITA] YoY TTM Result on 30-Sep-2021 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 8.84%
YoY- 14.99%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 317,883 363,583 302,305 284,220 305,386 263,376 270,680 2.71%
PBT 12,791 24,911 26,907 25,229 28,921 26,751 26,691 -11.53%
Tax -5,811 -6,049 -6,882 -6,908 -7,040 -6,266 -6,921 -2.87%
NP 6,980 18,862 20,025 18,321 21,881 20,485 19,770 -15.92%
-
NP to SH 10,283 18,702 19,887 17,294 20,828 20,085 19,921 -10.43%
-
Tax Rate 45.43% 24.28% 25.58% 27.38% 24.34% 23.42% 25.93% -
Total Cost 310,903 344,721 282,280 265,899 283,505 242,891 250,910 3.63%
-
Net Worth 213,293 208,090 197,602 184,594 172,854 167,694 157,300 5.20%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 5,202 8,451 7,800 7,799 7,798 9,099 6,500 -3.64%
Div Payout % 50.59% 45.19% 39.22% 45.10% 37.44% 45.31% 32.63% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 213,293 208,090 197,602 184,594 172,854 167,694 157,300 5.20%
NOSH 260,113 260,113 260,003 130,000 130,000 130,000 130,000 12.24%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.20% 5.19% 6.62% 6.45% 7.17% 7.78% 7.30% -
ROE 4.82% 8.99% 10.06% 9.37% 12.05% 11.98% 12.66% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 122.21 139.78 116.27 218.64 234.97 202.60 208.22 -8.49%
EPS 3.95 7.19 7.65 13.30 16.03 15.45 15.32 -20.21%
DPS 2.00 3.25 3.00 6.00 6.00 7.00 5.00 -14.15%
NAPS 0.82 0.80 0.76 1.42 1.33 1.29 1.21 -6.27%
Adjusted Per Share Value based on latest NOSH - 260,003
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 105.33 120.47 100.16 94.17 101.18 87.27 89.69 2.71%
EPS 3.41 6.20 6.59 5.73 6.90 6.65 6.60 -10.41%
DPS 1.72 2.80 2.58 2.58 2.58 3.02 2.15 -3.64%
NAPS 0.7067 0.6895 0.6547 0.6116 0.5727 0.5556 0.5212 5.20%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.69 0.735 0.845 1.25 1.36 1.30 1.76 -
P/RPS 0.56 0.53 0.73 0.57 0.58 0.64 0.85 -6.71%
P/EPS 17.45 10.22 11.05 9.40 8.49 8.41 11.49 7.20%
EY 5.73 9.78 9.05 10.64 11.78 11.88 8.71 -6.73%
DY 2.90 4.42 3.55 4.80 4.41 5.38 2.84 0.34%
P/NAPS 0.84 0.92 1.11 0.88 1.02 1.01 1.45 -8.69%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 24/11/22 25/11/21 20/11/20 25/11/19 23/11/18 23/11/17 -
Price 0.785 0.765 0.865 1.75 1.51 1.38 1.70 -
P/RPS 0.64 0.55 0.74 0.80 0.64 0.68 0.82 -4.04%
P/EPS 19.86 10.64 11.31 13.15 9.42 8.93 11.09 10.19%
EY 5.04 9.40 8.84 7.60 10.61 11.20 9.01 -9.22%
DY 2.55 4.25 3.47 3.43 3.97 5.07 2.94 -2.34%
P/NAPS 0.96 0.96 1.14 1.23 1.14 1.07 1.40 -6.09%

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