[EITA] YoY TTM Result on 31-Dec-2013 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 0.63%
YoY- 8.65%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 CAGR
Revenue 298,625 237,192 202,707 188,152 158,063 14.31%
PBT 29,727 29,615 16,475 20,088 17,667 11.56%
Tax -7,336 -8,375 -4,291 -5,047 -4,625 10.18%
NP 22,391 21,240 12,184 15,041 13,042 12.03%
-
NP to SH 21,824 21,152 12,080 14,936 12,913 11.66%
-
Tax Rate 24.68% 28.28% 26.05% 25.12% 26.18% -
Total Cost 276,234 215,952 190,523 173,111 145,021 14.50%
-
Net Worth 154,700 136,499 119,600 114,399 81,319 14.47%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 CAGR
Div 5,200 5,200 5,200 3,900 3,204 10.71%
Div Payout % 23.83% 24.58% 43.05% 26.11% 24.81% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 CAGR
Net Worth 154,700 136,499 119,600 114,399 81,319 14.47%
NOSH 130,000 130,000 130,000 130,000 107,000 4.17%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 CAGR
NP Margin 7.50% 8.95% 6.01% 7.99% 8.25% -
ROE 14.11% 15.50% 10.10% 13.06% 15.88% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 CAGR
RPS 229.71 182.46 155.93 144.73 147.72 9.72%
EPS 16.79 16.27 9.29 11.49 12.07 7.18%
DPS 4.00 4.00 4.00 3.00 2.99 6.30%
NAPS 1.19 1.05 0.92 0.88 0.76 9.88%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 CAGR
RPS 98.94 78.59 67.16 62.34 52.37 14.31%
EPS 7.23 7.01 4.00 4.95 4.28 11.65%
DPS 1.72 1.72 1.72 1.29 1.06 10.71%
NAPS 0.5126 0.4523 0.3963 0.379 0.2694 14.48%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 - -
Price 1.16 1.46 1.14 0.90 0.00 -
P/RPS 0.50 0.80 0.73 0.62 0.00 -
P/EPS 6.91 8.97 12.27 7.83 0.00 -
EY 14.47 11.14 8.15 12.77 0.00 -
DY 3.45 2.74 3.51 3.33 0.00 -
P/NAPS 0.97 1.39 1.24 1.02 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 CAGR
Date 27/02/17 24/02/16 24/02/15 25/02/14 - -
Price 1.28 1.36 1.24 1.14 0.00 -
P/RPS 0.56 0.75 0.80 0.79 0.00 -
P/EPS 7.62 8.36 13.34 9.92 0.00 -
EY 13.12 11.96 7.49 10.08 0.00 -
DY 3.13 2.94 3.23 2.63 0.00 -
P/NAPS 1.08 1.30 1.35 1.30 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