[EITA] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1.28%
YoY- 14.49%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 194,052 200,064 192,616 161,012 151,318 152,093 148,300 19.53%
PBT 18,553 19,166 17,890 18,016 16,894 18,032 16,548 7.88%
Tax -4,760 -5,056 -5,642 -5,264 -4,219 -4,598 -4,288 7.17%
NP 13,793 14,110 12,248 12,752 12,675 13,433 12,260 8.13%
-
NP to SH 13,747 14,054 12,182 12,672 12,512 13,249 11,954 9.71%
-
Tax Rate 25.66% 26.38% 31.54% 29.22% 24.97% 25.50% 25.91% -
Total Cost 180,259 185,953 180,368 148,260 138,643 138,660 136,040 20.53%
-
Net Worth 99,224 93,959 87,316 81,319 64,185 0 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,341 - - - 3,209 - - -
Div Payout % 31.58% - - - 25.65% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 99,224 93,959 87,316 81,319 64,185 0 0 -
NOSH 130,000 130,000 130,000 107,000 106,976 122,076 117,889 6.70%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.11% 7.05% 6.36% 7.92% 8.38% 8.83% 8.27% -
ROE 13.85% 14.96% 13.95% 15.58% 19.49% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 156.46 163.95 163.24 150.48 141.45 124.59 125.80 15.57%
EPS 11.08 11.52 10.32 11.84 10.09 10.85 10.14 6.05%
DPS 3.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.80 0.77 0.74 0.76 0.60 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 107,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 64.30 66.29 63.82 53.35 50.14 50.39 49.14 19.53%
EPS 4.55 4.66 4.04 4.20 4.15 4.39 3.96 9.65%
DPS 1.44 0.00 0.00 0.00 1.06 0.00 0.00 -
NAPS 0.3288 0.3113 0.2893 0.2694 0.2127 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 - - - - -
Price 0.67 0.67 0.72 0.00 0.00 0.00 0.00 -
P/RPS 0.43 0.41 0.44 0.00 0.00 0.00 0.00 -
P/EPS 6.04 5.82 6.97 0.00 0.00 0.00 0.00 -
EY 16.54 17.19 14.34 0.00 0.00 0.00 0.00 -
DY 5.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.97 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 23/11/12 13/08/12 25/05/12 04/04/12 - - -
Price 0.66 0.67 0.72 0.70 0.00 0.00 0.00 -
P/RPS 0.42 0.41 0.44 0.47 0.00 0.00 0.00 -
P/EPS 5.95 5.82 6.97 5.91 0.00 0.00 0.00 -
EY 16.79 17.19 14.34 16.92 0.00 0.00 0.00 -
DY 5.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.87 0.97 0.92 0.00 0.00 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