[EITA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- -62.67%
YoY- 23.13%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 363,583 284,680 205,002 120,710 302,305 212,876 146,517 83.19%
PBT 24,911 22,336 16,650 11,327 26,907 19,398 13,340 51.58%
Tax -6,049 -5,287 -4,467 -2,924 -6,881 -5,821 -3,594 41.44%
NP 18,862 17,049 12,183 8,403 20,026 13,577 9,746 55.23%
-
NP to SH 18,702 15,944 10,921 7,425 19,888 14,039 10,027 51.46%
-
Tax Rate 24.28% 23.67% 26.83% 25.81% 25.57% 30.01% 26.94% -
Total Cost 344,721 267,631 192,819 112,307 282,279 199,299 136,771 85.09%
-
Net Worth 208,090 210,691 205,402 205,402 197,602 197,602 192,401 5.35%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 8,453 4,551 4,550 - 7,800 3,900 3,900 67.40%
Div Payout % 45.20% 28.55% 41.66% - 39.22% 27.78% 38.90% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 208,090 210,691 205,402 205,402 197,602 197,602 192,401 5.35%
NOSH 260,113 260,113 260,003 260,003 260,003 260,003 260,003 0.02%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.19% 5.99% 5.94% 6.96% 6.62% 6.38% 6.65% -
ROE 8.99% 7.57% 5.32% 3.61% 10.06% 7.10% 5.21% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 139.78 109.44 78.85 46.43 116.27 81.87 56.35 83.14%
EPS 7.19 6.13 4.20 2.86 7.65 5.40 3.86 51.33%
DPS 3.25 1.75 1.75 0.00 3.00 1.50 1.50 67.36%
NAPS 0.80 0.81 0.79 0.79 0.76 0.76 0.74 5.32%
Adjusted Per Share Value based on latest NOSH - 260,003
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 120.47 94.32 67.92 40.00 100.16 70.53 48.55 83.18%
EPS 6.20 5.28 3.62 2.46 6.59 4.65 3.32 51.59%
DPS 2.80 1.51 1.51 0.00 2.58 1.29 1.29 67.56%
NAPS 0.6895 0.6981 0.6806 0.6806 0.6547 0.6547 0.6375 5.36%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.735 0.765 0.83 0.865 0.845 0.815 0.86 -
P/RPS 0.53 0.70 1.05 1.86 0.73 1.00 1.53 -50.64%
P/EPS 10.22 12.48 19.76 30.29 11.05 15.09 22.30 -40.52%
EY 9.78 8.01 5.06 3.30 9.05 6.63 4.48 68.20%
DY 4.42 2.29 2.11 0.00 3.55 1.84 1.74 86.06%
P/NAPS 0.92 0.94 1.05 1.09 1.11 1.07 1.16 -14.30%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 22/08/22 25/05/22 25/02/22 25/11/21 24/08/21 20/05/21 -
Price 0.765 0.77 0.81 0.84 0.865 0.81 0.88 -
P/RPS 0.55 0.70 1.03 1.81 0.74 0.99 1.56 -50.06%
P/EPS 10.64 12.56 19.28 29.41 11.31 15.00 22.82 -39.84%
EY 9.40 7.96 5.19 3.40 8.84 6.67 4.38 66.30%
DY 4.25 2.27 2.16 0.00 3.47 1.85 1.70 84.09%
P/NAPS 0.96 0.95 1.03 1.06 1.14 1.07 1.19 -13.32%

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