[EITA] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.81%
YoY- 9.87%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Revenue 214,930 198,910 186,120 194,052 151,318 9.80%
PBT 27,478 17,426 19,841 18,553 16,894 13.84%
Tax -7,845 -4,632 -4,888 -4,760 -4,219 17.98%
NP 19,633 12,794 14,953 13,793 12,675 12.37%
-
NP to SH 19,570 12,720 14,842 13,747 12,512 12.66%
-
Tax Rate 28.55% 26.58% 24.64% 25.66% 24.97% -
Total Cost 195,297 186,116 171,167 180,259 138,643 9.56%
-
Net Worth 132,599 116,999 110,500 99,224 64,081 21.39%
Dividend
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Div 5,200 5,200 8,241 4,341 3,204 13.78%
Div Payout % 26.57% 40.88% 55.53% 31.58% 25.61% -
Equity
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Net Worth 132,599 116,999 110,500 99,224 64,081 21.39%
NOSH 130,000 130,000 130,000 130,000 107,000 5.32%
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
NP Margin 9.13% 6.43% 8.03% 7.11% 8.38% -
ROE 14.76% 10.87% 13.43% 13.85% 19.52% -
Per Share
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
RPS 165.33 153.01 143.17 156.46 141.68 4.20%
EPS 15.05 9.78 11.42 11.08 11.71 6.91%
DPS 4.00 4.00 6.34 3.50 3.00 7.97%
NAPS 1.02 0.90 0.85 0.80 0.60 15.19%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
RPS 71.49 66.16 61.91 64.55 50.33 9.80%
EPS 6.51 4.23 4.94 4.57 4.16 12.68%
DPS 1.73 1.73 2.74 1.44 1.07 13.66%
NAPS 0.4411 0.3892 0.3676 0.3301 0.2132 21.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Date 30/09/15 30/09/14 30/09/13 31/12/12 - -
Price 1.21 1.48 0.705 0.67 0.00 -
P/RPS 0.73 0.97 0.49 0.43 0.00 -
P/EPS 8.04 15.13 6.18 6.04 0.00 -
EY 12.44 6.61 16.19 16.54 0.00 -
DY 3.31 2.70 8.99 5.22 0.00 -
P/NAPS 1.19 1.64 0.83 0.84 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 CAGR
Date 25/11/15 25/11/14 26/11/13 27/02/13 - -
Price 1.12 1.41 0.96 0.66 0.00 -
P/RPS 0.68 0.92 0.67 0.42 0.00 -
P/EPS 7.44 14.41 8.41 5.95 0.00 -
EY 13.44 6.94 11.89 16.79 0.00 -
DY 3.57 2.84 6.60 5.30 0.00 -
P/NAPS 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