[EITA] QoQ Annualized Quarter Result on 30-Sep-2024 [#4]

Stock

[EITA] EITA RESOURCES BERHAD

Announcement Date

29-Nov-2024

Admission Sponsor

Sponsor

Financial Year

30-Sep-2024

Quarter

30-Sep-2024 [#4]

Profit Trend

QoQ- -46.66%

YoY- -8.55%

Quarter Report

EITA - Q4 2024 - Bursa Report.pdf

Latest QR

Upcoming QR

EITA's Result

EITA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Annualized Quarter Result
Revenue	394,167	387,092	399,518	458,468	317,883	309,345	288,838	22.96%
YoY %	1.83%	-3.11%	-12.86%	44.23%	2.76%	7.10%	-	-
Horiz. %	136.47%	134.02%	138.32%	158.73%	110.06%	107.10%	100.00%	-
PBT	10,491	22,164	23,452	40,100	12,791	6,401	3,348	113.68%
YoY %	-52.67%	-5.49%	-41.52%	213.50%	99.83%	91.19%	-	-
Horiz. %	313.35%	662.01%	700.48%	1,197.73%	382.05%	191.19%	100.00%	-
Tax	-7,266	-8,538	-7,602	-7,592	-5,811	-5,805	-2,134	125.82%
YoY %	14.90%	-12.31%	-0.13%	-30.65%	-0.10%	-172.02%	-	-
Horiz. %	340.49%	400.09%	356.23%	355.76%	272.31%	272.02%	100.00%	-
NP	3,225	13,625	15,850	32,508	6,980	596	1,214	91.47%
YoY %	-76.33%	-14.04%	-51.24%	365.73%	1,071.14%	-50.91%	-	-
Horiz. %	265.65%	1,122.32%	1,305.60%	2,677.76%	574.96%	49.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,403	17,628	18,322	29,960	10,282	6,233	5,970	35.25%
YoY %	-46.66%	-3.79%	-38.85%	191.38%	64.96%	4.41%	-	-
Horiz. %	157.50%	295.28%	306.90%	501.84%	172.23%	104.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	69.26%	38.52%	32.42%	18.93%	45.43%	90.69%	63.74%	-
YoY %	79.80%	18.82%	71.26%	-58.33%	-49.91%	42.28%	-	-
Horiz. %	108.66%	60.43%	50.86%	29.70%	71.27%	142.28%	100.00%	-
Total Cost	390,942	373,466	383,668	425,960	310,903	308,749	287,624	22.63%
YoY %	4.68%	-2.66%	-9.93%	37.01%	0.70%	7.34%	-	-
Horiz. %	135.92%	129.85%	133.39%	148.10%	108.09%	107.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	233,632	253,520	239,400	221,716	213,293	210,691	208,090	8.00%
YoY %	-7.84%	5.90%	7.98%	3.95%	1.23%	1.25%	-	-
Horiz. %	112.27%	121.83%	115.05%	106.55%	102.50%	101.25%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	6,489	5,030	7,210	-	5,202	3,468	5,202	15.83%
YoY %	29.01%	-30.24%	0.00%	-	50.00%	-33.33%	-	-
Horiz. %	124.74%	96.69%	138.60%	-	100.00%	66.67%	100.00%	-
Div Payout %	69.02%	28.54%	39.36%	-	50.60%	55.64%	87.14%	-
YoY %	141.84%	-27.49%	0.00%	-	-9.06%	-36.15%	-	-
Horiz. %	79.21%	32.75%	45.17%	-	58.07%	63.85%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	233,632	253,520	239,400	221,716	213,293	210,691	208,090	8.00%
YoY %	-7.84%	5.90%	7.98%	3.95%	1.23%	1.25%	-	-
Horiz. %	112.27%	121.83%	115.05%	106.55%	102.50%	101.25%	100.00%	-
NOSH	288,435	301,810	301,810	263,585	260,113	260,113	260,113	7.11%
YoY %	-4.43%	0.00%	14.50%	1.33%	0.00%	0.00%	-	-
Horiz. %	110.89%	116.03%	116.03%	101.33%	100.00%	100.00%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	0.82%	3.52%	3.97%	7.09%	2.20%	0.19%	0.42%	-
YoY %	-76.70%	-11.34%	-44.01%	222.27%	1,057.89%	-54.76%	-	-
Horiz. %	195.24%	838.10%	945.24%	1,688.10%	523.81%	45.24%	100.00%	-
ROE	4.02%	6.95%	7.65%	13.51%	4.82%	2.96%	2.87%	-
YoY %	-42.16%	-9.15%	-43.38%	180.29%	62.84%	3.14%	-	-
Horiz. %	140.07%	242.16%	266.55%	470.73%	167.94%	103.14%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	136.66	128.26	138.51	175.76	122.21	118.93	111.04	14.80%
YoY %	6.55%	-7.40%	-21.19%	43.82%	2.76%	7.11%	-	-
Horiz. %	123.07%	115.51%	124.74%	158.29%	110.06%	107.11%	100.00%	-
EPS	3.26	6.21	6.68	11.48	3.95	2.40	2.30	26.10%
YoY %	-47.50%	-7.04%	-41.81%	190.63%	64.58%	4.35%	-	-
Horiz. %	141.74%	270.00%	290.43%	499.13%	171.74%	104.35%	100.00%	-
DPS	2.25	1.67	2.50	0.00	2.00	1.33	2.00	8.14%
YoY %	34.73%	-33.20%	0.00%	0.00%	50.38%	-33.50%	-	-
Horiz. %	112.50%	83.50%	125.00%	0.00%	100.00%	66.50%	100.00%	-
NAPS	0.81	0.84	0.83	0.85	0.82	0.81	0.80	0.82%
YoY %	-3.57%	1.20%	-2.35%	3.66%	1.23%	1.25%	-	-
Horiz. %	101.25%	105.00%	103.75%	106.25%	102.50%	101.25%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 300,629
RPS	131.11	128.76	132.89	152.50	105.74	102.90	96.08	22.95%
YoY %	1.83%	-3.11%	-12.86%	44.22%	2.76%	7.10%	-	-
Horiz. %	136.46%	134.01%	138.31%	158.72%	110.05%	107.10%	100.00%	-
EPS	3.13	5.86	6.09	9.97	3.42	2.07	1.99	35.13%
YoY %	-46.59%	-3.78%	-38.92%	191.52%	65.22%	4.02%	-	-
Horiz. %	157.29%	294.47%	306.03%	501.01%	171.86%	104.02%	100.00%	-
DPS	2.16	1.67	2.40	0.00	1.73	1.15	1.73	15.90%
YoY %	29.34%	-30.42%	0.00%	0.00%	50.43%	-33.53%	-	-
Horiz. %	124.86%	96.53%	138.73%	0.00%	100.00%	66.47%	100.00%	-
NAPS	0.7771	0.8433	0.7963	0.7375	0.7095	0.7008	0.6922	7.99%
YoY %	-7.85%	5.90%	7.97%	3.95%	1.24%	1.24%	-	-
Horiz. %	112.27%	121.83%	115.04%	106.54%	102.50%	101.24%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	0.74	0.865	0.94	0.75	0.69	0.69	0.70	-
P/RPS	0.54	0.67	0.68	0.43	0.56	0.58	0.63	-9.74%
YoY %	-19.40%	-1.47%	58.14%	-23.21%	-3.45%	-7.94%	-	-
Horiz. %	85.71%	106.35%	107.94%	68.25%	88.89%	92.06%	100.00%	-
P/EPS	22.70	14.81	14.80	6.53	17.46	28.79	30.50	-17.82%
YoY %	53.27%	0.07%	126.65%	-62.60%	-39.35%	-5.61%	-	-
Horiz. %	74.43%	48.56%	48.52%	21.41%	57.25%	94.39%	100.00%	-
EY	4.41	6.75	6.76	15.31	5.73	3.47	3.28	21.75%
YoY %	-34.67%	-0.15%	-55.85%	167.19%	65.13%	5.79%	-	-
Horiz. %	134.45%	205.79%	206.10%	466.77%	174.70%	105.79%	100.00%	-
DY	3.04	1.93	2.66	0.00	2.90	1.93	2.86	4.14%
YoY %	57.51%	-27.44%	0.00%	0.00%	50.26%	-32.52%	-	-
Horiz. %	106.29%	67.48%	93.01%	0.00%	101.40%	67.48%	100.00%	-
P/NAPS	0.91	1.03	1.13	0.88	0.84	0.85	0.88	2.25%
YoY %	-11.65%	-8.85%	28.41%	4.76%	-1.18%	-3.41%	-	-
Horiz. %	103.41%	117.05%	128.41%	100.00%	95.45%	96.59%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	29/11/24	21/08/24	17/05/24	26/02/24	22/11/23	24/08/23	26/05/23	-
Price	0.735	0.755	0.865	0.80	0.785	0.715	0.73	-
P/RPS	0.54	0.59	0.62	0.46	0.64	0.60	0.66	-12.48%
YoY %	-8.47%	-4.84%	34.78%	-28.12%	6.67%	-9.09%	-	-
Horiz. %	81.82%	89.39%	93.94%	69.70%	96.97%	90.91%	100.00%	-
P/EPS	22.55	12.93	13.62	6.97	19.86	29.84	31.81	-20.44%
YoY %	74.40%	-5.07%	95.41%	-64.90%	-33.45%	-6.19%	-	-
Horiz. %	70.89%	40.65%	42.82%	21.91%	62.43%	93.81%	100.00%	-
EY	4.44	7.74	7.34	14.36	5.04	3.35	3.14	25.90%
YoY %	-42.64%	5.45%	-48.89%	184.92%	50.45%	6.69%	-	-
Horiz. %	141.40%	246.50%	233.76%	457.32%	160.51%	106.69%	100.00%	-
DY	3.06	2.21	2.89	0.00	2.55	1.86	2.74	7.62%
YoY %	38.46%	-23.53%	0.00%	0.00%	37.10%	-32.12%	-	-
Horiz. %	111.68%	80.66%	105.47%	0.00%	93.07%	67.88%	100.00%	-
P/NAPS	0.91	0.90	1.04	0.94	0.96	0.88	0.91	0.00%
YoY %	1.11%	-13.46%	10.64%	-2.08%	9.09%	-3.30%	-	-
Horiz. %	100.00%	98.90%	114.29%	103.30%	105.49%	96.70%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos