[EAH] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 4.59%
YoY- 92.16%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 45,875 47,020 43,584 36,800 36,551 28,008 24,919 49.93%
PBT 8,827 10,993 14,149 13,359 11,938 8,369 4,129 65.56%
Tax -215 -179 -174 -174 -175 -7 -8 788.31%
NP 8,612 10,814 13,975 13,185 11,763 8,362 4,121 63.09%
-
NP to SH 5,870 6,806 8,403 8,384 8,016 6,109 4,121 26.46%
-
Tax Rate 2.44% 1.63% 1.23% 1.30% 1.47% 0.08% 0.19% -
Total Cost 37,263 36,206 29,609 23,615 24,788 19,646 20,798 47.25%
-
Net Worth 50,793 55,215 54,704 49,898 50,898 42,096 26,340 54.61%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 50,793 55,215 54,704 49,898 50,898 42,096 26,340 54.61%
NOSH 362,812 306,749 303,913 293,521 203,592 175,403 154,943 75.88%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 18.77% 23.00% 32.06% 35.83% 32.18% 29.86% 16.54% -
ROE 11.56% 12.33% 15.36% 16.80% 15.75% 14.51% 15.65% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.64 15.33 14.34 12.54 17.95 15.97 16.08 -14.76%
EPS 1.62 2.22 2.76 2.86 3.94 3.48 2.66 -28.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.18 0.18 0.17 0.25 0.24 0.17 -12.08%
Adjusted Per Share Value based on latest NOSH - 293,521
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.71 0.73 0.68 0.57 0.57 0.43 0.39 48.82%
EPS 0.09 0.11 0.13 0.13 0.12 0.09 0.06 30.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0079 0.0086 0.0085 0.0077 0.0079 0.0065 0.0041 54.53%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.145 0.15 0.17 0.19 0.21 0.18 0.24 -
P/RPS 1.15 0.98 1.19 1.52 1.17 1.13 1.49 -15.79%
P/EPS 8.96 6.76 6.15 6.65 5.33 5.17 9.02 -0.44%
EY 11.16 14.79 16.26 15.03 18.75 19.35 11.08 0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.83 0.94 1.12 0.84 0.75 1.41 -18.28%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 29/08/12 31/05/12 28/02/12 25/11/11 26/08/11 -
Price 0.13 0.14 0.17 0.16 0.19 0.20 0.19 -
P/RPS 1.03 0.91 1.19 1.28 1.06 1.25 1.18 -8.62%
P/EPS 8.04 6.31 6.15 5.60 4.83 5.74 7.14 8.19%
EY 12.45 15.85 16.26 17.85 20.72 17.41 14.00 -7.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.78 0.94 0.94 0.76 0.83 1.12 -11.60%

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