[EITA] QoQ Annualized Quarter Result on 30-Sep-2014 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- -0.57%
YoY- 9.32%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 208,565 226,168 199,332 198,910 207,692 195,550 184,144 8.68%
PBT 18,946 21,908 13,896 17,426 17,444 15,486 17,700 4.65%
Tax -4,724 -6,298 -3,144 -4,633 -4,596 -4,456 -4,508 3.17%
NP 14,222 15,610 10,752 12,793 12,848 11,030 13,192 5.15%
-
NP to SH 14,132 15,548 10,640 12,720 12,793 11,022 13,200 4.66%
-
Tax Rate 24.93% 28.75% 22.63% 26.59% 26.35% 28.77% 25.47% -
Total Cost 194,342 210,558 188,580 186,117 194,844 184,520 170,952 8.95%
-
Net Worth 126,100 124,799 119,600 116,999 116,999 111,800 114,399 6.72%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 3,466 - - 5,200 3,466 - - -
Div Payout % 24.53% - - 40.88% 27.10% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 126,100 124,799 119,600 116,999 116,999 111,800 114,399 6.72%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.82% 6.90% 5.39% 6.43% 6.19% 5.64% 7.16% -
ROE 11.21% 12.46% 8.90% 10.87% 10.93% 9.86% 11.54% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 160.43 173.98 153.33 153.01 159.76 150.42 141.65 8.67%
EPS 10.87 11.96 8.20 9.78 9.84 8.48 10.16 4.61%
DPS 2.67 0.00 0.00 4.00 2.67 0.00 0.00 -
NAPS 0.97 0.96 0.92 0.90 0.90 0.86 0.88 6.72%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 69.10 74.94 66.05 65.91 68.82 64.79 61.01 8.68%
EPS 4.68 5.15 3.53 4.21 4.24 3.65 4.37 4.68%
DPS 1.15 0.00 0.00 1.72 1.15 0.00 0.00 -
NAPS 0.4178 0.4135 0.3963 0.3877 0.3877 0.3704 0.379 6.73%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.16 1.22 1.14 1.48 1.46 1.17 0.90 -
P/RPS 0.72 0.70 0.74 0.97 0.91 0.78 0.64 8.19%
P/EPS 10.67 10.20 13.93 15.13 14.84 13.80 8.86 13.23%
EY 9.37 9.80 7.18 6.61 6.74 7.25 11.28 -11.66%
DY 2.30 0.00 0.00 2.70 1.83 0.00 0.00 -
P/NAPS 1.20 1.27 1.24 1.64 1.62 1.36 1.02 11.47%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 24/02/15 25/11/14 26/08/14 29/05/14 25/02/14 -
Price 1.15 1.31 1.24 1.41 1.39 1.40 1.14 -
P/RPS 0.72 0.75 0.81 0.92 0.87 0.93 0.80 -6.80%
P/EPS 10.58 10.95 15.15 14.41 14.12 16.51 11.23 -3.90%
EY 9.45 9.13 6.60 6.94 7.08 6.06 8.91 4.01%
DY 2.32 0.00 0.00 2.84 1.92 0.00 0.00 -
P/NAPS 1.19 1.36 1.35 1.57 1.54 1.63 1.30 -5.73%

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