[EAH] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 6.9%
YoY- 58.55%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 57,207 93,268 92,555 91,790 79,329 46,758 45,576 16.34%
PBT 9,308 11,098 10,487 10,221 9,983 8,033 7,397 16.53%
Tax -1,962 -1,331 -766 -602 -390 -215 -215 336.10%
NP 7,346 9,767 9,721 9,619 9,593 7,818 7,182 1.51%
-
NP to SH 7,525 9,713 9,583 9,307 8,706 6,489 5,277 26.66%
-
Tax Rate 21.08% 11.99% 7.30% 5.89% 3.91% 2.68% 2.91% -
Total Cost 49,861 83,501 82,834 82,171 69,736 38,940 38,394 19.01%
-
Net Worth 117,226 81,617 71,521 68,760 68,029 64,180 59,640 56.84%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 117,226 81,617 71,521 68,760 68,029 64,180 59,640 56.84%
NOSH 837,333 582,978 420,714 429,756 425,185 427,868 426,000 56.84%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.84% 10.47% 10.50% 10.48% 12.09% 16.72% 15.76% -
ROE 6.42% 11.90% 13.40% 13.54% 12.80% 10.11% 8.85% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.83 16.00 22.00 21.36 18.66 10.93 10.70 -25.84%
EPS 0.90 1.67 2.28 2.17 2.05 1.52 1.24 -19.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.17 0.16 0.16 0.15 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 429,756
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.89 1.45 1.43 1.42 1.23 0.72 0.71 16.24%
EPS 0.12 0.15 0.15 0.14 0.13 0.10 0.08 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0182 0.0127 0.0111 0.0107 0.0105 0.0099 0.0092 57.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.16 0.12 0.175 0.20 0.135 0.125 0.13 -
P/RPS 2.34 0.75 0.80 0.94 0.72 1.14 1.22 54.31%
P/EPS 17.80 7.20 7.68 9.24 6.59 8.24 10.49 42.21%
EY 5.62 13.88 13.02 10.83 15.17 12.13 9.53 -29.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.86 1.03 1.25 0.84 0.83 0.93 14.52%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 24/02/14 18/11/13 30/08/13 31/05/13 -
Price 0.135 0.16 0.125 0.18 0.175 0.12 0.135 -
P/RPS 1.98 1.00 0.57 0.84 0.94 1.10 1.26 35.12%
P/EPS 15.02 9.60 5.49 8.31 8.55 7.91 10.90 23.80%
EY 6.66 10.41 18.22 12.03 11.70 12.64 9.18 -19.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.14 0.74 1.13 1.09 0.80 0.96 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