[EITA] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 15.37%
YoY- 6.08%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 215,812 172,340 194,052 200,064 192,616 161,012 151,318 26.73%
PBT 20,440 15,624 18,553 19,166 17,890 18,016 16,894 13.55%
Tax -5,460 -4,072 -4,760 -5,056 -5,642 -5,264 -4,219 18.77%
NP 14,980 11,552 13,793 14,110 12,248 12,752 12,675 11.79%
-
NP to SH 14,740 11,364 13,747 14,054 12,182 12,672 12,512 11.55%
-
Tax Rate 26.71% 26.06% 25.66% 26.38% 31.54% 29.22% 24.97% -
Total Cost 200,832 160,788 180,259 185,953 180,368 148,260 138,643 28.05%
-
Net Worth 105,300 106,599 99,224 93,959 87,316 81,319 64,185 39.14%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 4,341 - - - 3,209 -
Div Payout % - - 31.58% - - - 25.65% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 105,300 106,599 99,224 93,959 87,316 81,319 64,185 39.14%
NOSH 130,000 130,000 130,000 130,000 130,000 107,000 106,976 13.89%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.94% 6.70% 7.11% 7.05% 6.36% 7.92% 8.38% -
ROE 14.00% 10.66% 13.85% 14.96% 13.95% 15.58% 19.49% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 166.01 132.57 156.46 163.95 163.24 150.48 141.45 11.27%
EPS 11.33 8.76 11.08 11.52 10.32 11.84 10.09 8.04%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.00 -
NAPS 0.81 0.82 0.80 0.77 0.74 0.76 0.60 22.17%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 71.51 57.10 64.30 66.29 63.82 53.35 50.14 26.73%
EPS 4.88 3.77 4.55 4.66 4.04 4.20 4.15 11.41%
DPS 0.00 0.00 1.44 0.00 0.00 0.00 1.06 -
NAPS 0.3489 0.3532 0.3288 0.3113 0.2893 0.2694 0.2127 39.12%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 - - -
Price 0.795 0.675 0.67 0.67 0.72 0.00 0.00 -
P/RPS 0.48 0.51 0.43 0.41 0.44 0.00 0.00 -
P/EPS 7.01 7.72 6.04 5.82 6.97 0.00 0.00 -
EY 14.26 12.95 16.54 17.19 14.34 0.00 0.00 -
DY 0.00 0.00 5.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.82 0.84 0.87 0.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 20/05/13 27/02/13 23/11/12 13/08/12 25/05/12 04/04/12 -
Price 0.72 0.79 0.66 0.67 0.72 0.70 0.00 -
P/RPS 0.43 0.60 0.42 0.41 0.44 0.47 0.00 -
P/EPS 6.35 9.04 5.95 5.82 6.97 5.91 0.00 -
EY 15.75 11.07 16.79 17.19 14.34 16.92 0.00 -
DY 0.00 0.00 5.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.96 0.83 0.87 0.97 0.92 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