[EITA] YoY TTM Result on 31-Dec-2015 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- 8.08%
YoY- 75.1%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 CAGR
Revenue 244,896 258,105 298,625 237,192 202,707 188,152 158,063 6.69%
PBT 20,511 21,562 29,727 29,615 16,475 20,088 17,667 2.23%
Tax -5,704 -5,162 -7,336 -8,375 -4,291 -5,047 -4,625 3.15%
NP 14,807 16,400 22,391 21,240 12,184 15,041 13,042 1.89%
-
NP to SH 14,653 16,566 21,824 21,152 12,080 14,936 12,913 1.88%
-
Tax Rate 27.81% 23.94% 24.68% 28.28% 26.05% 25.12% 26.18% -
Total Cost 230,089 241,705 276,234 215,952 190,523 173,111 145,021 7.07%
-
Net Worth 163,794 163,794 154,700 136,499 119,600 114,399 81,319 10.92%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 CAGR
Div 9,099 6,500 5,200 5,200 5,200 3,900 3,204 16.70%
Div Payout % 62.10% 39.24% 23.83% 24.58% 43.05% 26.11% 24.81% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 CAGR
Net Worth 163,794 163,794 154,700 136,499 119,600 114,399 81,319 10.92%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 107,000 2.92%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 CAGR
NP Margin 6.05% 6.35% 7.50% 8.95% 6.01% 7.99% 8.25% -
ROE 8.95% 10.11% 14.11% 15.50% 10.10% 13.06% 15.88% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 CAGR
RPS 188.39 198.55 229.71 182.46 155.93 144.73 147.72 3.66%
EPS 11.27 12.74 16.79 16.27 9.29 11.49 12.07 -1.00%
DPS 7.00 5.00 4.00 4.00 4.00 3.00 2.99 13.41%
NAPS 1.26 1.26 1.19 1.05 0.92 0.88 0.76 7.76%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 CAGR
RPS 81.14 85.52 98.94 78.59 67.16 62.34 52.37 6.69%
EPS 4.86 5.49 7.23 7.01 4.00 4.95 4.28 1.89%
DPS 3.02 2.15 1.72 1.72 1.72 1.29 1.06 16.76%
NAPS 0.5427 0.5427 0.5126 0.4523 0.3963 0.379 0.2694 10.92%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 - -
Price 1.37 1.60 1.16 1.46 1.14 0.90 0.00 -
P/RPS 0.73 0.81 0.50 0.80 0.73 0.62 0.00 -
P/EPS 12.15 12.56 6.91 8.97 12.27 7.83 0.00 -
EY 8.23 7.96 14.47 11.14 8.15 12.77 0.00 -
DY 5.11 3.13 3.45 2.74 3.51 3.33 0.00 -
P/NAPS 1.09 1.27 0.97 1.39 1.24 1.02 0.00 -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 CAGR
Date 27/02/19 23/02/18 27/02/17 24/02/16 24/02/15 25/02/14 - -
Price 1.48 1.61 1.28 1.36 1.24 1.14 0.00 -
P/RPS 0.79 0.81 0.56 0.75 0.80 0.79 0.00 -
P/EPS 13.13 12.63 7.62 8.36 13.34 9.92 0.00 -
EY 7.62 7.92 13.12 11.96 7.49 10.08 0.00 -
DY 4.73 3.11 3.13 2.94 3.23 2.63 0.00 -
P/NAPS 1.17 1.28 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