[EITA] QoQ Cumulative Quarter Result on 30-Sep-2021 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 41.66%
YoY- 15.0%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 284,680 205,002 120,710 302,305 212,876 146,517 66,150 165.28%
PBT 22,336 16,650 11,327 26,907 19,398 13,340 8,382 92.55%
Tax -5,287 -4,467 -2,924 -6,881 -5,821 -3,594 -2,190 80.25%
NP 17,049 12,183 8,403 20,026 13,577 9,746 6,192 96.81%
-
NP to SH 15,944 10,921 7,425 19,888 14,039 10,027 6,030 91.55%
-
Tax Rate 23.67% 26.83% 25.81% 25.57% 30.01% 26.94% 26.13% -
Total Cost 267,631 192,819 112,307 282,279 199,299 136,771 59,958 171.84%
-
Net Worth 210,691 205,402 205,402 197,602 197,602 192,401 192,394 6.26%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 4,551 4,550 - 7,800 3,900 3,900 - -
Div Payout % 28.55% 41.66% - 39.22% 27.78% 38.90% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 210,691 205,402 205,402 197,602 197,602 192,401 192,394 6.26%
NOSH 260,113 260,003 260,003 260,003 260,003 260,003 130,000 58.98%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.99% 5.94% 6.96% 6.62% 6.38% 6.65% 9.36% -
ROE 7.57% 5.32% 3.61% 10.06% 7.10% 5.21% 3.13% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 109.44 78.85 46.43 116.27 81.87 56.35 50.89 66.84%
EPS 6.13 4.20 2.86 7.65 5.40 3.86 4.64 20.46%
DPS 1.75 1.75 0.00 3.00 1.50 1.50 0.00 -
NAPS 0.81 0.79 0.79 0.76 0.76 0.74 1.48 -33.16%
Adjusted Per Share Value based on latest NOSH - 260,003
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 94.32 67.92 40.00 100.16 70.53 48.55 21.92 165.25%
EPS 5.28 3.62 2.46 6.59 4.65 3.32 2.00 91.35%
DPS 1.51 1.51 0.00 2.58 1.29 1.29 0.00 -
NAPS 0.6981 0.6806 0.6806 0.6547 0.6547 0.6375 0.6375 6.25%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.765 0.83 0.865 0.845 0.815 0.86 2.20 -
P/RPS 0.70 1.05 1.86 0.73 1.00 1.53 4.32 -70.37%
P/EPS 12.48 19.76 30.29 11.05 15.09 22.30 47.43 -59.03%
EY 8.01 5.06 3.30 9.05 6.63 4.48 2.11 143.94%
DY 2.29 2.11 0.00 3.55 1.84 1.74 0.00 -
P/NAPS 0.94 1.05 1.09 1.11 1.07 1.16 1.49 -26.50%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 25/05/22 25/02/22 25/11/21 24/08/21 20/05/21 22/02/21 -
Price 0.77 0.81 0.84 0.865 0.81 0.88 0.965 -
P/RPS 0.70 1.03 1.81 0.74 0.99 1.56 1.90 -48.70%
P/EPS 12.56 19.28 29.41 11.31 15.00 22.82 20.80 -28.62%
EY 7.96 5.19 3.40 8.84 6.67 4.38 4.81 40.03%
DY 2.27 2.16 0.00 3.47 1.85 1.70 0.00 -
P/NAPS 0.95 1.03 1.06 1.14 1.07 1.19 0.65 28.87%

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