[EAH] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 22.97%
YoY- -22.78%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 92,555 91,790 79,329 46,758 45,576 45,875 47,020 57.12%
PBT 10,487 10,221 9,983 8,033 7,397 8,827 10,993 -3.09%
Tax -766 -602 -390 -215 -215 -215 -179 163.81%
NP 9,721 9,619 9,593 7,818 7,182 8,612 10,814 -6.86%
-
NP to SH 9,583 9,307 8,706 6,489 5,277 5,870 6,806 25.65%
-
Tax Rate 7.30% 5.89% 3.91% 2.68% 2.91% 2.44% 1.63% -
Total Cost 82,834 82,171 69,736 38,940 38,394 37,263 36,206 73.71%
-
Net Worth 71,521 68,760 68,029 64,180 59,640 50,793 55,215 18.84%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 71,521 68,760 68,029 64,180 59,640 50,793 55,215 18.84%
NOSH 420,714 429,756 425,185 427,868 426,000 362,812 306,749 23.46%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.50% 10.48% 12.09% 16.72% 15.76% 18.77% 23.00% -
ROE 13.40% 13.54% 12.80% 10.11% 8.85% 11.56% 12.33% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 22.00 21.36 18.66 10.93 10.70 12.64 15.33 27.25%
EPS 2.28 2.17 2.05 1.52 1.24 1.62 2.22 1.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.14 0.14 0.18 -3.74%
Adjusted Per Share Value based on latest NOSH - 427,868
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.43 1.42 1.23 0.72 0.71 0.71 0.73 56.62%
EPS 0.15 0.14 0.13 0.10 0.08 0.09 0.11 22.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0111 0.0107 0.0105 0.0099 0.0092 0.0079 0.0086 18.56%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.175 0.20 0.135 0.125 0.13 0.145 0.15 -
P/RPS 0.80 0.94 0.72 1.14 1.22 1.15 0.98 -12.66%
P/EPS 7.68 9.24 6.59 8.24 10.49 8.96 6.76 8.88%
EY 13.02 10.83 15.17 12.13 9.53 11.16 14.79 -8.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.25 0.84 0.83 0.93 1.04 0.83 15.49%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 24/02/14 18/11/13 30/08/13 31/05/13 28/02/13 29/11/12 -
Price 0.125 0.18 0.175 0.12 0.135 0.13 0.14 -
P/RPS 0.57 0.84 0.94 1.10 1.26 1.03 0.91 -26.81%
P/EPS 5.49 8.31 8.55 7.91 10.90 8.04 6.31 -8.87%
EY 18.22 12.03 11.70 12.64 9.18 12.45 15.85 9.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.13 1.09 0.80 0.96 0.93 0.78 -3.45%

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