[EITA] YoY TTM Result on 31-Mar-2013 [#2]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -2.38%
YoY- 3.93%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
Revenue 243,828 214,219 196,806 196,884 173,476 9.49%
PBT 22,695 20,637 19,500 17,955 17,565 7.06%
Tax -6,370 -5,553 -5,130 -4,462 -4,896 7.26%
NP 16,325 15,084 14,370 13,493 12,669 6.98%
-
NP to SH 16,254 14,983 14,306 13,420 12,626 6.96%
-
Tax Rate 28.07% 26.91% 26.31% 24.85% 27.87% -
Total Cost 227,503 199,135 182,436 183,391 160,807 9.68%
-
Net Worth 133,899 124,799 111,800 106,599 87,316 12.06%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
Div 5,200 5,200 3,900 4,341 3,204 13.77%
Div Payout % 31.99% 34.71% 27.26% 32.35% 25.38% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
Net Worth 133,899 124,799 111,800 106,599 87,316 12.06%
NOSH 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
NP Margin 6.70% 7.04% 7.30% 6.85% 7.30% -
ROE 12.14% 12.01% 12.80% 12.59% 14.46% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
RPS 187.56 164.78 151.39 151.45 147.02 6.70%
EPS 12.50 11.53 11.00 10.32 10.70 4.22%
DPS 4.00 4.00 3.00 3.34 2.72 10.82%
NAPS 1.03 0.96 0.86 0.82 0.74 9.20%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
RPS 80.79 70.98 65.21 65.23 57.48 9.49%
EPS 5.39 4.96 4.74 4.45 4.18 7.00%
DPS 1.72 1.72 1.29 1.44 1.06 13.76%
NAPS 0.4437 0.4135 0.3704 0.3532 0.2893 12.06%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 29/06/12 -
Price 1.38 1.22 1.17 0.675 0.72 -
P/RPS 0.74 0.74 0.77 0.45 0.49 11.60%
P/EPS 11.04 10.59 10.63 6.54 6.73 14.09%
EY 9.06 9.45 9.41 15.29 14.86 -12.35%
DY 2.90 3.28 2.56 4.95 3.77 -6.75%
P/NAPS 1.34 1.27 1.36 0.82 0.97 8.99%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
Date 25/05/16 27/05/15 29/05/14 20/05/13 - -
Price 1.39 1.31 1.40 0.79 0.00 -
P/RPS 0.74 0.79 0.92 0.52 0.00 -
P/EPS 11.12 11.37 12.72 7.65 0.00 -
EY 9.00 8.80 7.86 13.07 0.00 -
DY 2.88 3.05 2.14 4.23 0.00 -
P/NAPS 1.35 1.36 1.63 0.96 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