[EITA] QoQ Cumulative Quarter Result on 31-Dec-2017 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -64.51%
YoY- -32.18%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 263,376 199,401 131,560 70,113 270,680 210,520 149,548 45.78%
PBT 26,751 18,642 13,590 8,701 26,691 23,878 21,131 17.00%
Tax -6,266 -3,996 -2,975 -1,619 -6,921 -6,171 -5,249 12.51%
NP 20,485 14,646 10,615 7,082 19,770 17,707 15,882 18.47%
-
NP to SH 20,085 14,268 10,616 7,070 19,921 17,717 15,910 16.79%
-
Tax Rate 23.42% 21.44% 21.89% 18.61% 25.93% 25.84% 24.84% -
Total Cost 242,891 184,755 120,945 63,031 250,910 192,813 133,666 48.85%
-
Net Worth 167,694 167,694 163,794 163,794 157,300 149,499 157,300 4.35%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 9,099 5,199 - - 6,500 2,600 2,600 130.32%
Div Payout % 45.31% 36.44% - - 32.63% 14.68% 16.34% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 167,694 167,694 163,794 163,794 157,300 149,499 157,300 4.35%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.78% 7.34% 8.07% 10.10% 7.30% 8.41% 10.62% -
ROE 11.98% 8.51% 6.48% 4.32% 12.66% 11.85% 10.11% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 202.60 153.39 101.20 53.93 208.22 161.94 115.04 45.78%
EPS 15.45 10.98 8.17 5.44 15.32 13.63 12.24 16.78%
DPS 7.00 4.00 0.00 0.00 5.00 2.00 2.00 130.34%
NAPS 1.29 1.29 1.26 1.26 1.21 1.15 1.21 4.35%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 87.27 66.07 43.59 23.23 89.69 69.75 49.55 45.79%
EPS 6.65 4.73 3.52 2.34 6.60 5.87 5.27 16.75%
DPS 3.02 1.72 0.00 0.00 2.15 0.86 0.86 130.85%
NAPS 0.5556 0.5556 0.5427 0.5427 0.5212 0.4953 0.5212 4.34%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.30 1.25 1.55 1.60 1.76 1.84 1.62 -
P/RPS 0.64 0.81 1.53 2.97 0.85 1.14 1.41 -40.90%
P/EPS 8.41 11.39 18.98 29.42 11.49 13.50 13.24 -26.08%
EY 11.88 8.78 5.27 3.40 8.71 7.41 7.55 35.24%
DY 5.38 3.20 0.00 0.00 2.84 1.09 1.23 167.21%
P/NAPS 1.01 0.97 1.23 1.27 1.45 1.60 1.34 -17.16%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 20/08/18 28/05/18 23/02/18 23/11/17 22/08/17 24/05/17 -
Price 1.38 1.30 1.37 1.61 1.70 1.80 2.07 -
P/RPS 0.68 0.85 1.35 2.99 0.82 1.11 1.80 -47.71%
P/EPS 8.93 11.84 16.78 29.60 11.09 13.21 16.91 -34.64%
EY 11.20 8.44 5.96 3.38 9.01 7.57 5.91 53.07%
DY 5.07 3.08 0.00 0.00 2.94 1.11 0.97 200.87%
P/NAPS 1.07 1.01 1.09 1.28 1.40 1.57 1.71 -26.82%

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