[EITA] YoY TTM Result on 31-Mar-2021 [#2]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- -6.84%
YoY- -33.07%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 373,223 303,000 360,790 285,138 331,893 250,908 252,692 6.70%
PBT 22,843 9,935 30,217 23,190 33,150 24,311 19,150 2.97%
Tax -8,545 -2,649 -7,755 -6,903 -7,266 -6,664 -4,647 10.67%
NP 14,298 7,286 22,462 16,287 25,884 17,647 14,503 -0.23%
-
NP to SH 16,459 10,766 20,781 16,071 24,011 17,536 14,627 1.98%
-
Tax Rate 37.41% 26.66% 25.66% 29.77% 21.92% 27.41% 24.27% -
Total Cost 358,925 295,714 338,328 268,851 306,009 233,261 238,189 7.06%
-
Net Worth 239,400 208,090 205,402 192,401 181,994 170,294 163,794 6.52%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 6,206 6,502 8,450 11,699 7,798 9,099 3,900 8.04%
Div Payout % 37.71% 60.40% 40.66% 72.80% 32.48% 51.89% 26.66% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 239,400 208,090 205,402 192,401 181,994 170,294 163,794 6.52%
NOSH 301,810 260,113 260,003 260,003 130,000 130,000 130,000 15.05%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.83% 2.40% 6.23% 5.71% 7.80% 7.03% 5.74% -
ROE 6.88% 5.17% 10.12% 8.35% 13.19% 10.30% 8.93% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 129.40 116.49 138.76 109.67 255.31 193.01 194.38 -6.55%
EPS 5.71 4.14 7.99 6.18 18.47 13.49 11.25 -10.67%
DPS 2.15 2.50 3.25 4.50 6.00 7.00 3.00 -5.39%
NAPS 0.83 0.80 0.79 0.74 1.40 1.31 1.26 -6.71%
Adjusted Per Share Value based on latest NOSH - 260,003
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 124.15 100.79 120.01 94.85 110.40 83.46 84.05 6.71%
EPS 5.47 3.58 6.91 5.35 7.99 5.83 4.87 1.95%
DPS 2.06 2.16 2.81 3.89 2.59 3.03 1.30 7.96%
NAPS 0.7963 0.6922 0.6832 0.64 0.6054 0.5665 0.5448 6.52%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.94 0.70 0.83 0.86 1.06 1.28 1.55 -
P/RPS 0.73 0.60 0.60 0.78 0.42 0.66 0.80 -1.51%
P/EPS 16.47 16.91 10.38 13.91 5.74 9.49 13.78 3.01%
EY 6.07 5.91 9.63 7.19 17.43 10.54 7.26 -2.93%
DY 2.29 3.57 3.92 5.23 5.66 5.47 1.94 2.80%
P/NAPS 1.13 0.88 1.05 1.16 0.76 0.98 1.23 -1.40%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 17/05/24 26/05/23 25/05/22 20/05/21 29/05/20 24/05/19 28/05/18 -
Price 0.865 0.73 0.81 0.88 1.21 1.31 1.37 -
P/RPS 0.67 0.63 0.58 0.80 0.47 0.68 0.70 -0.72%
P/EPS 15.16 17.64 10.13 14.24 6.55 9.71 12.18 3.71%
EY 6.60 5.67 9.87 7.02 15.26 10.30 8.21 -3.56%
DY 2.49 3.42 4.01 5.11 4.96 5.34 2.19 2.16%
P/NAPS 1.04 0.91 1.03 1.19 0.86 1.00 1.09 -0.77%

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